You are on page 1of 100

Capital Budget Proposal

Fiscal Years 2020 & 2021


Philip B. Scott, Governor

January 24, 2019

An act to appropriate and reallocate capital funds for various purposes and authorize the issuance of bonds.
Commerce & Community Development and Natural Resources tab photography of this
publication by Michael Baver, Planning & Property Management, Buildings & General Services.

All other photography of this publication by Nicole Hersey, Planning & Property
Management, Buildings & General Services.

This book was printed on recycled paper by the Department of Building & General
Services Print Shop, Middlesex, Vermont.
7 q'7 !)t'

!)t' %*89%*+2"8%""8

97
5q'2
8
0
$0r s
)93
0 r$ s
8
0123457849 41458 882 '%45$9%&83 )%*9%9+2
074!84"28
8 !849"8#$9%&83!8239 %
07 07(07'%45 )%*9%9+2 )9%9+2

,
%2%9 18145 !849"8 !849"8 !849"8 83%""8 83%" 83%""8
-831% # 83%. "1 12941%
8 82 8 2 8 2 82 07 07 '%45

/ 1512()88945-89*1382

67819: ;<=;>?2>2@;AB23CD=EE;BE;=@332B FGG I 0KLMNLO


0M//,,K K,,P/ 0L0N/0 0K0 K0,LN/

0
0
N R?SC> 1>@2S9?3>T 2 FUU /KO /KO KO /KO /KO O
O V323>D= @ =EE;BE;32B F L M O P P 0O
P 23245V3WB;R:XJ C35AB 2: >SD= @=EE;BE;32B3 YZ[\\\[\\\ Q O ,, O OO ,,Q
K 7@;:2B ,QLA?;;S1;2J2R3;] 833:XE;;C ^ O OK QKQ OQ Q
L E :`51B@2?;123 AB;>2B3a3>2SDbBB;AB;BC c NO Q NO ,NO J /NO
UU , / J
1 2 ,Q

MQ 6efAaJe91aDVdJAXAbBBAB2B;C Q
, e4B;26e1AaDb;>b:23 B2;B1SC2T E3>T F L ,L MQ M ,LJ
/ /Q 123;gB4;C35X3;92;S GhI_
0 0O
0
0OQJQQ /OQJQQ
0
0 X@2356=C37BBT;DV3WB;X Bi32B
,, fX i32 35XC2;32BB F ^^ Q N /O OQQJQQ
N , 123212;2D
B h O
,Q/M
,OKM
K 122? Dmd= 35C@TT;kB ; / 0 OQ

O bVE2B`j3k;Da3>2CB 5;l32BR;BW>2 U ,J P K
P 7;3 kB;Bf 5?T2SA@AB@;?B@CDX2 DX ` O ,
Q

L VB2E
O
00 5B4XC2B;32B35XE3>T2 /

/QQJQQ

,M ; 3
B@CA;E2CJC3
:J5;3E;CJ2;B;`@;C?C F /O O
/O
,QQJQQ ,QQJQQ

0
Q f3;k@;Sm ]CX 2B;2B35 CCBXC2B;32B359nE3CB

/
?Xi;o>26A6 ;2?@CDX Bi2B

R2C`;56bR1aB;35RB >=>5TSDA
,/Q1232122123Tj CJpB 2;X Bi32BC

3R32J;B;Xp2 Bi32B
F
F

UHH
,
0JQQQJQQ

Q
O

N
0

,JQ

QQJQQQ
N
L
, JQ

O QQJQQQ
Q
Q

Q
Q

X35E?2;6AdgA<d==9j1?;5m32Rf32
IU P

7
7 ,'7 )/'

)/'
5,'
%*89%*+2"8%""8

2
0
$0-.!
8
97
$-.!

)93
0
8

78490123454 '%45$9%&83
07 4!84"28 )%*9%9+2

514 8 828
07 45'%07(07
)%*9%9+2
)9%9+2
38!849"8#$9%&83!823911% %2%9 18 145 49"8!8 49"8!8 !849"8 83%""8 83%"83%""8
1 8 82 82 82 82 07 07 '%45

D
BAACAA

2:892 <=35:; ? B

0 6G K:36
EA
5

?
0 0AACAA

L
X QP3647PRSFM3< T5:;N4
O BB MJ:N ECAAACAA ECA

>UVW
dJ0\ <56YZK <RSFM3N:JJ[4 ??
A E
A\
234 67E <4:4<4 4F
B0
T 3H:3
49"8!8 %`a "4 82%9382
]^K4364J8ZZ;
>
>W DAA
CAA
DAAA
CAA
DDAA
CAA A A
0 hW LC0E1B 1CEED0
B Z36N:43b3Yde5Y6:K;=3cF<:4QK[:d63f2N< EACB0\D
D 81%9412"1%`3 VVi i@jiWUV@i j@?VV@VW @?@Ui @Wi@U? h@V@ U@?i@U
g1
O k831% # k89*1382"483%`aN
Uh 1A D EACA 1CAAA DCAAA

X JIc=:5^4;TJKKK26 4:FT5:; 4
Kd:G63N4 > 1

J:
B\ l5:64N Z4mcg:4=]
;6
J7b4Y6:4KGYnJ
:4QK RRob<FR3N56= HR=K <dJ4NZ:6bZ36N:43 ? EAL0D
D
EEXOD
\A
0D0
1DACAA D CAA \ CAA
00D
43J
0D 1OD

6:
3I
H:436
L
A
E <4 73 ;43 S:;4dFp4d:K<Z<:Z;^64dP K:4JN:KG=:; >jWU 0D 00D 1OD
0 B
]Jn:XDAMK]g<S:;4d
GJJI7o33KJK q^H T :n4:43R F46T5:;N4
?h>
WiVjU
DCD AAA EACAACAA

O
EE AAA
L

13149k831%?#r "4k89*138283%`a
1 ZR36643JFc=6:5^4;MKJ > ?UiV LBXL1 LBXL1
D NRJ2::Y: <3Z4Q:64 ? h?j? ?@hUj@?V @W@V? W@jW@ i@jW@ U@UjW@
l5:64N4 ;

UU@WWh@iV
L
O o V E D1X ED D1X EC1\LCB\X EC1\LCB\

O
1X M6R3^6=3^<J ^64dT 3J:3H:4[364K<:d34]KK i X XA A A
Q5364PRF T64=3^J5:;N
DA
13149r >@WW@
?
EAACAAA
U@WUi@U> @>i@U
EC0AACAAA CBAACAAA
U@WUi@i> >@UhV@?hi > >@UhV@?h

C464R;J 4
7
7 ,'7 )/'

)/'
5,'
%*89%*+2"8%""8

2
0
$0-.!
8
97
$-.!

)93
0
8

784901234584 '%45$9%&83
07 4!84"28
)%*9%9+2

514 828
07 07(07'%45 )%*9%9+2 )9%9+2
83! 49"8#$9%&83!82391 % %2%9 18145 !849"8 !849"8 !849"8 83%""8 83%" 83%""8

H
1
KJL:9M9=9N=>?: @6?AA99""86:8= 1

"8!8*85%
8 82 8 2
C
0
82 0F 82
I 07
0
07 '%45

4 2831% 3# % 9384 %
5679566 :6<:=>? @6?A98A96:A =
C EF HF
IF 4 40F 0F

8 6 "8 K;
E
9

0
PO86K=K =:89;569Q=>?9 @6?A8A996:8= BR H HGFF
S 40 40GFF
0

E "
`S
I
:0 <;T98U8=5V@ A6K9=6 WK=
% 9384 "8!8*85%1%""
5
X
YY
0
XXD ZRXD 0
YYD DZX DZ DRX
0[ 8 2831%X# 151 ""%182)9412
F
\
1
=;
:9
]96=>?=9N6:8M @ ? 98A96:8=
6 AA
^9=6K?W9@@96]9:=>? 6:@6?A9A9=8
%4e
H V@ =]96:>:@6?AA98?96:8=
O :8;9 ;:=]9:=>? @6?A98A96: =
0 P@`6=N;=6KK@;6:
bW8688`;cN8A`
a;:=>? @ ?AA9A9=>86:@89"%e*8921
6
P=;<9N
B3
1
1 4 1 1 4
S 6
:]9:M98W9`
4 4 E 4 4 E
I bd\11V8`A 6 6
?W9;@:@ 9V6AM9:7;:=>V8`A::N]96:=M98W96`
F F F
FS\
`
;]9:=M98W9 89<;T88= %11"2)941821
BDD
3Y DYD DYD ZDRD
E
F
E [ DDY DDY DZDR
E E [
[
13%/38
2831% R# /%e381%34

:
0
1
F ghiijiii 0
0 0 1
; 9W` ;f?K<a9:8 1
T
84
H <;T88V8=86M8K6 W]6=
89"%e
B

4 ;
12.k%1
S

E
%C# *8921
0
83
V85678956=G88N6:OG8=:9@;::;6 lmnoppnppp HGFFFGFFF 41GFFGFFF 0GFFGFFF 1GFFFGFFF 1GFFFGFFF 4GFFFGFF

I
[ .k%1 BXD D ZDD DD XDD DD DD DD
I\ 1%283 Y#k89"% 82%58842
R HF SF 4 4 E

[1 82%58842k89"% Z R 3

988V8=:@;
6
8

7
7 ,'7 )/'

)/'
5,'
%*89%*+2"8%""8

2
0
$0-.!
8
97
$-.!

)93
0
8
7849012345 84514 828 '%45$9%&83
07 4!84"28 )%*9%9+2

07 45'%07(07 )9%9+2 )%*9%9+2

3
!849"8#$9&83!823911% %2%9 18 145 49"8!8 49"8!8 !849"8 83%""8 83%" 83%""8

1 8% 8 82 8 2 8 2 8 2 07 07 '%45
6 28 1%3# 3 454 94582%9382 OO33Q
110S0 HHHT6 SSHU0U 110S0RI
HRHHT6 SSHUU

0
S 789:;<=8>?@@AB789:;<=8>=<=F?CDED:GK<=LMHIJ
V<=A GMAG8EE:A@8EYL=WB7Z[
\O TS 0US
T6SI TSIII 0USRII TI6SRII

]
e >=^TIJ=>MEXFG8X?<>?@G >=<=`G Ga<b<8E?W;<W= NOcd UeT1 SeT1 UeT1 SeT

Q 6III
WV<WL< 8M<g G
0 HU UII
00
@8DE8W=Rf<89W=<=DV@8ED<GCL<=E=WR?@:8GBEX8W=8EVWRWEV<
WL< 8<8G=Mg=E< 6IIII II 0II
Ndj H1 R
F 8 [C?W=L[g Ef8E:=8?L=<V N eUeS0] eUeS0

U iXE8G;EEW<GiFE8W=E=Ef<89 =<L=WF<L 1 R
=<=ERhW=h=8@8 G O 1R]IRIITS TR1IIIII TR1IIRIII HR]IIII
I
W<XWM<G;>V<WL<BXV<=K<L<G8M<g EEX=<= X8<W=8?L=?8 T0T0RIR II TR00HS IRI

TH
38938282%94554%4 Q\\jcN PPj \PjOP PQ\\Pjc cOPQQPO jP\cPd POPQd
1 #5842831%Af8EY k489

S
6
] ;<=8n?<=Ai8<=W`9W[8WWF?G
913 l49m8(98P0%%2=8?L=E<=LM<sD<=
1%289*4%45"8%/*19%"8!849
d\ 16 NO
16 16 16
e 3%45494582%932
U0 [ >=<<;<=8 BF?GCDD:E[;>CF
4
O HSS
HSS HSS HSS
4
I K?L@D<=E<G;<=fE?E[i8<=8E=W d 1 1 1 1

T
U

$0%982P49m21%83984
U FEW=8A>9GG8o8G:W
H p4q%219"% 4 %29*41% %49
[1 = 8 TRTIIRII TRTIIRII

6
r:L?;<=?8<8n?<=AfEYL

=W N TT TT

?<
S `<G8 e
c eII e
e

nW8L=
07 8 2 Nd3 I
T1UIIIRRII T1UR RIII T1RUIIRIII T1URIIRII
I
]e
I0
TTI
5k 9
K<=K<YE8CWsE=WrLt?Ls`<G<W[K8WEEGFE
49l151#2831%
89k4584

49l151
jPOP
Ncc3 TRT]HRSI T]T]S HeeU

jO
POP d3P P

jjO
OjPP

cc3
OP P
0IIRII 0 T]

Q
dP3 P

Q
OjP P

W
7
7 ,'7 )/'

)/'
5,'
%*89%*+2"8%""8

2
$0-.!
8
97

$-.!
8

7849012345 '%45$9%&83
0 4!84"28 )93 )%*9%9+2
07
4
9
4514 8 828
2 07 45'%07(07 )%*9%9+2 )9%9+2

4 1
8 ! #49"8$%&3!82391%

38 9 1 3
%2%9 18 145
8 82 82
49"8!8 49"8!8
82
!849"8
82
83%""8
07
83%"
07
83%""8
'%45

4 5 281% #!84 "8 $353


M 679:<=>?@ABC=8;DEF D6::G
8 "8 4
>
^ b
S N ;:GO<P@N:G689?F D68:G: HK 1ELLLELL QELLLELL RELLLELL QELLLELL QELLLELL

Q C >@TGP:G88 ABC=D 9UDD;VF 6:8:G D]8\T=: WK 0 S Q


" ^0
X DG@Y DZP[;: 8 ABC=DG9
= D %
bD
HIK
J

8 R :G7BC;<=>?@A D>T G`8:G :G<a:>b H


0 :6F>`P;:?@F8PZbG=:8DYP8G :G< :>%D

c
L
jj>Gj>8:
24483513$ dKef JWJ JJ JdJ JIJ JIJ
5 >6::i8;:8 iV:Gkl>bGG;:DC=U8nG>mEU8 :2P de 1^ c M^ 1 1 M
L 2831% 91383%4W#84501959J0%%$9(g8

O>GD=P6o9:?bj>G` :p>8O>Gm>8b K LL LL L
9 31 531%998
d01SLL W01SELL e1SLLL
M 2831% d#q89 He W0 W0ELL I1
Q 98
K K
SLELL
R a>?rD>:O>Gm>8bkXG:?8 ==ZpO>Gm> Z;G
1c $0198945q89%831%% K
E
K
1SELL 1S
K K
S
5
1
0

%
1 F8P:6:?i78P9?8D6P=
5 CGb8;;r8 mXG`;G
M i`G>Tj
S XGm8:m>C:7>GG D86:8:GTA=>;
Q
^

b 8:;@
5R
L
6P7u8DX8>>:@ZD=D:8:BGP8iD=P8:ji[=bOp::
G=6?;:bD
c
0M1
0

8h

7
7 ,'7 )/'

)/'
5,'
%*89%*+2"8%""8

2
0
$0-.!
8
97
$-.!

)93
0
8

0123457849 '%45$9%&83
07 4!84"28
)%*9%9+2

41458 882
07 07(07'%45 )%*9%9+2 )9%9+2

1 %49 8 82 8 2
83!8!8239149"8#$9%&831% %2%9 18 145 !849"8 !849"8 !849"8 83%""8 83%" 83%""8
2833#1%489"%5%214 %289*41%
82 82 07 07 '%45

=?
6 0@ABB@BBB 0@ABB@BBB CD@BB@BBB 0@ABB@BBB 0@ABB@BBB C@DBB@BB

798:; 489"% 5%421 %%2


D
E FGHI8 <> B6 B6 J0
>3 >3 =>?
0 K
489*4 2831% LM > >3L >3L L>M
11A
O#83%P!114289*138
L L L L
<L L
L
FHUV]^H
N

`
B QFR8IEIFS8FT8;FHUVWXY8FRHI8Z[;IH\FIV8UV;I8;
> > > > > >
0 ' '- $,' -$ '2 L>===?a LL>3MO?M ?>a== ?LM> 3 ?a>a a a>a?3a
C
J $%289%01 *4154b58
1
6 2831% #845%341%2('942P89
c
6N
0@J6BKDJ 0@J6BKDJ 0@J6BKDJ 0@J6BKJ
D d\eZ60BNN06BJfWV88EB :F9WII8gF8hWI:i06
FK jTf 0DJDBCCkHIFl9F]B0fHI\YWE8RUm CC1B1@ B CC1B1@ CC1B1@ B CC1B@
A EE[ZK00NNAB1EGkHF7FH;nf; NN1A NN1A NN1A NN1

BJ '%45845%341%2'942P89207
2831%#)88945b51421%%249%9141%
>33>a3 >33>a3>33>a3 >33>a
0
EHUj8qIHj8F8o;pTS; 0JC@0AB@BBB
B
0JC@0AB@BBB 0JC@0AB@BBB B 0JC@0AB@BB
C
1 6
' ' -0.,r!24- -/
'%45 =3
aa?3a3
=3
aa?3a3 ?3
=3 =3
K
D

DA %4528 1 2.7ss L===?a LL>3M>O?M


?a== ?LM 3 ?a>a>a a>a?3>a
>> >> B
B

0K0 8*8 82*4154b58


N

a>a >a
!1P9838 O=L =?L=LO=

H
/
UU%9

7
AGENCY OF ADMINISTRATION FOREWORD..................................................................................i-ii
Report of Capital Debt Affordability Advisory Commentary

TREASURER’S LETTER............................................................................................................................iii-iv

====================================================================

SECTION 1. AGENCY OF ADMINISTRATION


DEPARTMENT OF BUILDINGS AND GENERAL SERVICES

1. BGS ~ Engineering/Architectural Costs..........................................................................................1


2. Statewide Physical Security Enhancements.................................................................................2
3. Statewide Major Maintenance..............................................................................................................3
BGS ~ Building Maintenance Appropriations Chart..................................................................4
4. Statewide Contingency, Planning and Reuse..............................................................................5
5. Burlington ~ 108 Cherry Street – Parking Garage Repairs...................................................6
6. Springfield ~ Southern State Correctional Facility – Door Controls ..................................7
7. Newport ~ Northern State Correctional Facility – DDC Controls........................................8
8. Montpelier ~ 120 State Street – Stair Towers & Rear Entry.................................................9
9. Rutland ~ 88 Merchants Row – Life Safety & Infrastructure Improvements ..............10
10. Montpelier ~ Department of Labor – Facilities Modernization ...........................................11
11. Montpelier ~ State House Carpets, Seating, Interior Restoration ...................................12

====================================================================

SECTION 2. AGENCY OF HUMAN SERIVCES


1. Middlesex ~ Therapeutic Community Residence Replacement.......................................13
2. Statewide ~ Correctional Facility – Life Safety & Security............................................13-14
3. Statewide ~ Integrated Eligibility & Enrollment System.................................................14-15
====================================================================

SECTION 3. JUDICIARY

1. Case Management IT System...........................................................................................................17

====================================================================

SECTION 4. AGENCY OF COMMERCE AND COMMUNITY DEVELOPMENT

1. Historic Sites Maintenance.................................................................................................................19


2. Underwater Preservation.....................................................................................................................19
3. Schooner Lois McClure Maintenance............................................................................................19
4. Roadside Historic Markers..................................................................................................................20

==================================================================
SECTION 5. BUILDING COMMUNITIES GRANTS

1. Historic Preservation Grants: Annual Appropriation.................................................................21


2. Historic Barns and Agricultural Grants: Annual Appropriation ............................................21
3. Cultural Facilities Grants: Annual Appropriation.........................................................................21
4. Recreational Facilities Grants: Annual Appropriation..............................................................22
5. Regional Economic Development Grant Program
6. Human Services & Educational Facilities: Annual Appropriation:
Human Services.........................................................................................................................................22
7. Human Services & Educational Facilities: Annual Appropriation: Education ...............22
8. Competitive Grants Program: Agricultural Fair Capital Projects ........................................22
9. Enhanced 9-1-1 Compliance Grants................................................................................................23

====================================================================

SECTION 6. AGENCY OF EDUCATION

1. Emergency Aid for School Construction.......................................................................................25


2. School Construction Planning Grants............................................................................................25

====================================================================

SECTION 7. UNIVERSITY OF VERMONT

1. Construction / Renovations / Major Maintenance ........................................................ 27

====================================================================

SECTION 8. VERMONT STATE COLLEGES

1. Construction / Renovations / Major Maintenance ......................................................... 29


====================================================================

SECTION 9. AGENCY OF NATURAL RESOURCES

1. Drinking Water Supply – Drinking Water State Revolving Fund ......................................31


2. Dam Safety and Hydrology Projects – DEC...............................................................................31
3. State Share (10%) of Federal Superfund & State Lead
Hazardous Waste....................................................................................................................................31
4. Rustic Cabin Construction Program...............................................................................................32
5. Infrastructure Rehabilitation & Improvements...........................................................................32
6. Fish and Wildlife.......................................................................................................................................32

====================================================================
SECTION 10. CLEAN WATER

Water Quality Grants...........................................................................................................................................33


Lakes in Crisis Fund.............................................................................................................................................33
Clean Water Revolving Fund...........................................................................................................................33
Municipal Pollution Control Grants................................................................................................................34
Forestry Skidder Bridges....................................................................................................................................34
Agricultural Water Quality Projects...............................................................................................................34
Land Conservation Water Quality Projects...............................................................................................35
Clean Water Projects...........................................................................................................................................35
====================================================================

SECTION 11. MILITARY

1. Major Maintenance; Land Acquisitions; Renovations;


Federal Match Construction.................................................................................................................37

====================================================================

SECTION 12. DEPARTMENT OF PUBLIC SAFETY

1. Williston State Police Barracks 911 Center – Facility Construction ...................... 39-40

====================================================================

SECTION 13. AGENCY OF AGRICULTURE, FOOD AND MARKETS

1. Produce Safety Infrastructure Improvement Program...........................................................41


2. Vermont Building at Eastern States Expo...................................................................................41
====================================================================

SECTION 14. VERMONT RURAL FIRE PROTECTION

1. Dry Hydrant Program – Continue Program Grants: Annual Appropriations ............. 43


====================================================================

SECTION 15. VERMONT VETERANS’ HOME

1. Safety, Security & Access Control .................................................................................. 45

====================================================================

SECTION 16. DEPARTMENT OF LABOR

1. Statewide ~ Adult Career & Technical Education Equipment Grants ....................... 47

====================================================================
SECTION 17. SERGEANT AT ARMS

1. Montpelier ~ State House Sound System.................................................................... 49

====================================================================

SECTION 18. VERMONT HOUSING AND CONSERVATION BOARD

1. Housing for Homeless, Housing in Costly and Stressed Markets and


Redevelopment of Distressed Areas in the NEK....................................................................51

===================================================================

SECTION 19. AGENCY OF DIGITAL SERVICES

1. Digital Orthophotographic Quadrangle..........................................................................................53

===================================================================

SECTION 20. REALLOCATIONS & TRANSFERS………………………………….....…55

SECTION 21. GENERAL OBLIGATION BONDS AND APPROPRIATIONS.....................57

SECTION 22. PROPERTY TRANSACTIONS.....................................................................................59

SECTION 23. MISCELANEOUS PROVISIONS.................................................................................61

SECTION 24. EFFECTIVE DATE.............................................................................................................63

===================================================================

SECTION 25. FINANCIAL SUMMARY.............................................................................................65-68

====================================================================
AGENCY OF ADMINISTRATION FOREWORD
Debt Affordability Committee Report – Background

The Capital Debt Affordability Advisory Committee (CDAAC) was established in 1990. Its
primary mission is to make an annual advisory recommendation to the Governor and to
the Legislature for the maximum amount of new long-term net-tax-supported debt that
prudently may be authorized for the next two fiscal years.  The seven-member Committee
is comprised of the Secretary of Administration, the State Treasurer (Chair), the Auditor of
Accounts, an individual selected by the Vermont Municipal Bond Bank, two individuals
appointed by the Governor, and one individual appointed by the State Treasurer. 

In forming its recommendations, the Committee has historically considered key


affordability standards including State debt per capita, State debt as a percentage of
personal income, and projected annual debt service as a percent of projected State
revenue. In 2008, the Legislature expanded the Committee’s charge to include
consideration of the impact of capital spending upon the economic conditions of the State
and the cost-benefit analysis of various levels of debt, types of debt and maturity
schedules. 

The CDAAC benchmarks the State of Vermont against other triple-A rated states in
formulating its recommendation for the maximum authorization amount of net-tax-
supported debt to be issued each fiscal year.  The Committee is guided annually by
Vermont’s ability to meet the triple-A rated state, five-year averages for the mean and
median of per capita debt load, and debt as a percentage of personal income, based on
this capacity while maintaining the highest possible credit-rating and remaining within the
guidelines adopted by the Committee. 

Based on data from Moody’s: 


Vermont’s 5-year average debt per capita figure is $978, which is above both the 5-
year mean and 5-year median for triple-A rated states.

Vermont’s 2018 net tax supported debt as a percentage of personal income is 2.0%,
which is better than the 5-year mean and worse than the 5-year medium for triple-A
rated states. With respect to the amount of debt service paid out of operating revenues
(general fund and transportation, and not education fund), the CDAAC currently follows
a 6% guideline.  At present, the State’s debt service liability represents approximately
4.0% of operating funds, safely within CDAAC guidelines.

FY20-21 Recommended Debt Authorization 


The Committee recommends a maximum 2-year net-tax-supported debt authorization not
to exceed $123,180,000 for the fiscal years 2020 and 2021. This recommendation
represents a 7.0% decrease from the $132,460,000 2-year recommendation for fiscal
years 2018 and 2019.  

i
Rationale for Recommendations 
The Committee provided the following rationale for its $123,180,000 2-year
recommendation; 
Authorization of this level of debt complies with the State’s triple-A debt guidelines.

Authorization of this level of debt is consistent with the current expectations of the rating
agencies, and we believe this authorization demonstrates that the State continues to
manage its debt issuance program in a prudent and restrained manner.

Vermont’s Credit Rating 


Moody’s Investors Service, Standard & Poor’s, and Fitch Ratings are the primary organizations
that assign credit ratings to state and municipal debt.  These credit ratings inform investors as
to the relative risk of the issuing state or municipality and are based on the issuer’s financial
health and economic outlook. Credit ratings rank state issuers from the highest, a triple-A
rating to the lowest investment grade rating, a triple-B rating. States and municipalities with
lower credit ratings must pay higher interest rates when issuing bonds. 

Vermont’s general obligation debt is currently rated triple-A (highest) by Fitch Ratings,


double-A1 (second highest) by Moody’s Investors Service and double-A plus (second-
highest) by Standard & Poor’s.  These ratings make Vermont the highest-rated state in
New England, and one of the highest-rated states in the Country.  Continued prudence
with regards to borrowing practices could help the State to achieve and maintain triple-A
ratings from all three rating agencies. 

Rating agencies look at a variety of data when considering a bond rating.  The Official
Statement, or bond prospectus, is a critical document as are the State’s most recent
financial statements.  Telephonic and in-person meetings with the ratings agencies are
also held, at which time the agencies are given the opportunity to ask specific questions
about the documentation provided in connection with a proposed debt issuance, as well as
make inquiries and informal judgments about the State’s economy, its overall financial
condition, and overall management of the State’s fiscal affairs. 

It is critically important for Vermont to continue to at least maintain and, if possible, improve
upon its current bond ratings.  The State’s practices of maintaining debt ratios in accordance
with CDAAC guidelines and of issuing debt with level annual principal installments represent
debt management characteristics that have allowed Vermont’s highly rated bonds to be issued
at increasing annual amounts in order to cost-effectively fund infrastructure and other capital
improvements; these sound practices should be continued.  Not only does Vermont’s credit
rating impact what it pays on its general obligation debt, its rating also affects municipal bond
ratings and the quasi-public bodies that also issue bonds, such as the Municipal Bond Bank
and the Vermont Housing Finance Agency.  The State’s bond rating is an important measure
to be zealously defended and guarded against so as to help ensure the lowest cost financing
for Vermonters.   

ii
iii
iv
SECTION 1

AGENCY OF ADMINISTRATION

SEC. 1 APPROPRIATIONS: DEPARTMENT OF BUILDINGS & GENERAL SERVICES

The sum of $41,318,423 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Department of Buildings and General Services (BGS). The
Commissioner is authorized to direct funds appropriated in this Section to the projects
contained in this Section; the individual allocations in this Section are estimates only:

The following sums are requested for Fiscal Years 2020 and 2021:

1. BGS ~ Engineering/Architectural Costs .................................................. $7,318,423

The sum of $7,318,423 is requested to support the general operation of the BGS
Engineering and Construction Division for the next two (2) years. In FY 2010, the
legislature authorized the BGS Engineering and Construction Division costs to be funded
with Capital money. The Engineering and Construction Division provides the planning,
engineering, architectural, and construction oversight services for a significant portion of
the Capital Bill. This Division delivers this service for all BGS Capital requests as well as
several other government entities that receive Capital Appropriations. Without this
program, there will be no existing mechanism in place to accomplish the goals set forth in
the Capital Bill.

Summary Approved Current Budget Budget Future Requirements


Through FY Year Year Year
FY ‘22 FY ‘23 FY ’24- Totals
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction
Fit-Up
Total
Appropriation for 3,537 3,432 3,583 3,735 3,866 4,001 28,061 50,215
Fiscal Year(s)

1
2. Statewide Physical Security Enhancements .............................................. $550,000

Standard technological security measures should be implemented in all state facilities as


feasible and vary based on numerous factors such as threat level, size and location of the
facility. These measures include the installation of panic and intrusion alarms, card access,
lock down buttons, intercoms, door release buttons and cameras. Other items such as
reception windows and secured parking may also be addressed at sites where applicable.
The funds requested in this fiscal year would support the installation of security technology in
approximately twenty state facilities. By completing these installations, all facilities with
identified threat levels 1, 2 and 2+ will have appropriate security infrastructure.

Summary Approved Current Budget Budget Future Requirements


Through FY Year Year Year
FY ‘22 FY ‘23 FY ’24- Totals
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction
Fit-Up 270 270 275 275 280 286 1842 3,498
Total
Appropriation for 270 270 275 275 280 286 1842 3,498
Fiscal Year(s)

2
3. Statewide Major Maintenance ...............................................................$13,000,000

The Department of Buildings and General Services (BGS) is responsible for the
maintenance of approximately 236 buildings statewide, a public investment with a
replacement value of about $834,540,000. Many of these structures are more than thirty-
five (35) years old and some are well over sixty-five (65) years old. The maintenance
budget for the management of this infrastructure should be between 2% and 4% of the
value of the infrastructure (3% is about $25,036,200). The operating budget for
maintenance is about $12,240,490 for fiscal year 2019, which covers salaries and routine
maintenance. The requests for $6,500,000 for FY 2020 and $6,500,000 for FY 2021 are
targeted for major replacements or repairs of infrastructure that cannot be accomplished
through operating revenues. (See graphical representation on next page.) One of the
reasons for our relatively high monetary request for the foreseeable future is that we are
completing the Facility Condition Assessments, which have brought to light many
necessary repairs, replacements and upgrades needed at our correctional and other
facilities.

Examples of proposed projects include:

Floor Coverings Building Masonry Cleaning & Repair


Elevator Retrofits Window Replacements
Re-Paving Projects HVAC Duct Cleaning & Re-Balancing
Heating System Replacements Ventilation System Repairs & Improvements
Fire Alarm System Replacements Building & Utility Infrastructure Repairs
Roof Repairs & Replacements Asbestos and Lead Abatement
Parking Garage Maintenance Indoor Air Quality Management

Summary Approved Current Budget Budget Future Requirements


Through Year FY Year Year
FY ‘22 FY ‘23 FY ’24- Totals
Cost Allocation: FY ‘18 ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction 6,900 6,900 6,500 6,500 10,500 11,500 78,625 97,200
Fit-Up
Total
Appropriation for 6,900 6,900 6,500 6,500 10,500 11,500 78,625 127,425
Fiscal Year(s)

3
4
4. Statewide ~ Contingency, Planning, and Reuse
Annual Appropriation .............................................................................. $1,000,000

The sum of $500,000 is requested in FY 2020 and $500,000 in FY 2021 for contingency,
planning, and reuse. The three categories were combined in FY 2018 and FY 2019 to
provide greater flexibly to the department to respond to changing market trends, place a
greater emphasis on the planning phase, and address the planned and unplanned needs
of our customers.

This appropriation will be used to cover shortfalls due to changing market conditions that
affect bids, estimating challenges, and unforeseen conditions that impact project costs.
These funds provide badly needed flexibility to support several hundred annual BGS
projects. The contingency funds are essential to the department to address shortfalls
created during the bidding process when bids exceed appropriations or available funding.
Project estimating is not an exact science and is most often affected by market
conditions. Contingency funds are also used to address shortfalls that occur as a result of
unforeseen conditions and project funding is not available to cover those additional costs.

With the creation of a Planning Unit in 2017, the department is placing a greater
emphasis in the Planning Phase, the most critical phase of project development. During
this phase, our planning team develops scopes of work, a cost estimate, and project
delivery schedule. This will help reduce or eliminate scope creep, result in greater
accuracy in the development of project estimates and spending profiles, provide an
accurate project delivery timeframe, and allow BGS to appropriately allocate resources in
the design and construction phases of project delivery.

Finally, these funds will be used to respond to the changing programmatic needs of the
agencies and departments we serve through space moves and space modifications. As
agencies and departments look for opportunities to become more efficient, enhance
communication and collaboration, and integrate new programs, they have associated
space modification requests.

These funds provide the Commissioner with the ability to keep projects moving forward
and with the necessary flexibility to use these funds where they are most needed. They
are needed each year to support BGS in responding to the Legislature and Executive
Direction as outlined in the Capital Bill.
Summary Approved Current Budget Budget Future Requirements
Through FY Year FY Year Year
FY ‘22 FY ‘23 FY ’24- Totals
Cost Allocation: ‘18 ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction 500 500 500 500 500 500 3,000 6,000

Fit-Up
Total
Appropriation for 500 500 500 500 500 500 3,000 6,000
Fiscal Year(s)
5
5. Burlington ~ 108 Cherry Street – Parking Garage Repairs ....................$10,500,000

In November of 2018 Desman Design Management prepared a Condition Appraisal


Report detailing bond failure between the precast filigree deck slab and the 3½ inch
cast in place top coat, due to high chloride contaminations (road salt). The Report
recommends removal of the contaminated 3½ inch concrete top coat, repair and/or
replacement of full depth concrete slab replacement, concrete beam replacement. The
drainage, electrical and fire suppression systems will also need to be replaced due to
severe deterioration.

The sum of $2,481,000 from prior year appropriations will be used for design and to
start construction or the repairs. The sum of $5,000,000 is in FY’20 and $5,500,000 in
FY ’21 is requested to complete the repairs to the parking structure.

Summary Approved Curren Budge Budge Future Requirements


Through t Year t Year t Year FY ‘22 FY ‘23 FY ’24- Totals
Cost Allocation:
FY ‘18 FY ’19 FY ‘20 FY ‘21 FY ‘28
Planning & 1,100 1,100
Design, Outside
Consultants
Site Acquisition
Construction 1,381 5,000 5,500 11,881
Fit-Up
Total 2,481 5,000 5,500 12,981
Appropriation for
Fiscal Year(s)

TASK DUR YEAR 1 YEAR 2 YEAR 3


Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
J F M A M J J A S O N D J F M A M J J A S O N D J F M A M J J A S O ND
SCHEMATIC DESIGN 3 MO

DESIGN DEVELOPMENT 3 MO

PERMITTING 4 MO

CONSTRUCTION 5 MO
DOCUMENTS

CONSTRUCTION 21 MO

FIT-UP & OCCUPANCY MO

DESIGN FUNDING NEEDS $550,000 $550,000

CONSTRUCTION FUNDING $1,381,000 $5,000,000 $5,500,000


NEEDS
TOTAL FUNDING NEEDS $550,000 $1,931,000 $5,000,000 $5,500,000

6
6. Springfield ~ Southern State Correctional Facility - Door Control System
Replacement…………………. ................................................................ $2,450,000

Southern State Correctional Facility (SSCF) is the next facility most critically in need of a door
control system replacement. The system is over 15 years old and is a proprietary system
requiring licensing by the contractor to be able to service the system and provide recommended
upgrades. This system has had numerous failures since the facility opened and is difficult to
service due to the limited number of contractors who are able to work on the system. The camera
server at SSCF is end-of-life and has been temporarily repaired to allow camera function until the
new system is installed. This facility will be upgraded to the system chosen for Northern State
Correctional Facility (NSCF) in Newport, currently under construction. The existing perimeter
intrusion detection system (PIDS) is also end-of-life. A new PIDS will be installed at SSCF that
will integrate with the new touch-screen based control system.

Design is expected to begin in Summer of 2019, with construction expected to begin in early
2020, lasting about 1 year. Work will require the relocation of inmates off-site when work is being
completed in living areas. This request is for funds to design and construct the door control
system for SSCF and includes out-of-state housing costs for inmates during work in the living
units, DOC operational costs, and full-time Clerk of the Works expenses.

Summary Approved Current Budget Budget Future Requirements


Through FY Year Year Year
FY ‘22 FY ‘23 FY 24- Totals
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning & 150
Design, Outside
Consultants
Site Acquisition
Construction 1,300 1,000
Fit-Up

Total 1,450 1,000


Appropriation for
Fiscal Year(s)
TASK DUR YEAR 1 - 2019 YEAR 2 - 2020 YEAR 3 - 2021
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
J F M A M J J A S O N D J F M A M J J A S O N D J F M A MJ J A S O N D
PROGRAMMING & MO
CONCEPTUAL DESIGN

SCHEMATIC DESIGN MO

DESIGN DEVELOPMENT 4 MO

PERMITTING MO

CONSTRUCTION 6 MO
DOCUMENTS

CONSTRUCTION 12 MO

FIT-UP & OCCUPANCY MO

DESIGN FUNDING NEEDS $150,000

CONSTRUCTION FUNDING
NEEDS $1,300,000 $1,000,000
TOTAL FUNDING NEEDS $1,450,000 $1,000,000

7
7. Newport ~ Northern State Correction Facility - Replace DDC Controls .... $1,800,00

The Northern State Correctional Facility was constructed in 3 phases in 1992, 1996 and
1998. Recently a number of systems were upgraded within the facility including the fire alarm
system, door control system, and perimeter fence intrusion detection system. One system
that was not upgraded and is in desperate need of upgrading is the DDC controls which
monitor and control the HVAC systems within the buildings. The system is computer based
and most of the controllers are no longer made, as computer technology has constantly
evolved over time. Should a controller fail, a newer style controller would have to be installed,
which will require extensive programming and probably sensor and actuator change out to be
compatible with the new controller. Instead of doing this piecemeal with a one-at-a-time
emergency replacement by the current vendor, BGS would like to bid out wholesale
replacement, which would open up the project to all the control vendors, which will provide
the State with the lowest possible project cost in the long run.

Summary Approved Current Budget Budget Future Requirements


Through FY Year Year Year
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21 FY ‘22 FY ‘23 FY ’24- Totals
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction 900 900
Fit-Up
Total
Appropriation for 900 900 1,800
Fiscal Year(s)

TASK DUR YEAR 2019 YEAR 2020


Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
J F M A M J J A S O N D J F M A M J J A S O N D
PROGRAMMING &
CONCEPTUAL DESIGN

SCHEMATIC DESIGN

DESIGN DEVELOPMENT

PERMITTING .25 MO

CONSTRUCTION 2 MO
DOCUMENTS

CONSTRUCTION 10 MO

FIT-UP & OCCUPANCY N/A

DESIGN FUNDING NEEDS $0 $0

CONSTRUCTION FUNDING $900,000 $900,000


NEEDS
TOTAL FUNDING NEEDS $900,000 $900,000

8
8. Montpelier ~ 120 State Street Life Safety Renovations ……………..……$3,500,000

120 State Street is a modernist white marble clad structure with modest Art Deco
architectural features. The building is listed on the National Register for Historic Places.
Recently the building has undergone interior renovations on each of the 5 floors. BGS is
planning a deep energy retrofit for the building in four years. The limited scope of the
project is to redesign the rear entry, accessible entrance, stair towers and freight elevator
to meet compliance with current codes. As well as waterproofing the foundation to
resolve the ground water infiltration problems, and infrastructure issues.

The project was originally planned over one construction season. The Department of Fire
Safety mandated that the project be split into two phases, to allow for maximum egress to
be open at all times. The first phase consists of demolition and construction of the central
rear egress, including construction of the enclosed accessible ramp, as well as
waterproofing the east side of the existing foundation. The second phase starting May
2019 will include demolition and reconstruction of the stair towers and waterproofing the
existing foundation.
Summary Approved Current Budget Budget Future Requirements
Through FY Year Year Year
FY ‘22 FY ‘23 FY 24- Totals
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction $1,900 $1,968 $3,500
Fit-Up
Total
Appropriation for
Fiscal Year(s)
TASK DUR YEAR 1 YEAR 2
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
J F M A M J J A S O N D J F M A M J J A S O N D
PROGRAMMING & CONCEPTUAL MO
DESIGN
SCHEMATIC DESIGN MO

DESIGN DEVELOPMENT MO

PERMITTING MO

CONSTRUCTION DOCUMENTS MO

CONSTRUCTION MO

FIT-UP & OCCUPANCY MO

DESIGN FUNDING NEEDS


CONSTRUCTION FUNDING $3,500,000
NEEDS
TOTAL FUNDING NEEDS $3,500,000

9
9. Rutland ~ 88 Merchants Row, Life Safety & Infrastructure
$500,000
Improvements ............................................................................................

The ASA Bloomer Building came under state ownership on January 1, 2018 after being a
lease to own property for 20 years. The building needs significant upgrades and
improvements to bring it up to state standards for health and safety of state employees and
the public who enter this building for state services. Many of the buildings system
components are original and beyond their rated life including the fire alarm system, many
vital heating and cooling components including heat pumps, heat recovery units, and the
cooling tower. Most of the carpet is original, worn, and beyond its rated life, as well as the
roof needs replacement. Several of these building components are in various stages of
design and bidding for replacement as funding was provided in FY19 as part of the budget
adjustment. This request is to continue planning for the future of the space needs and to
make vital repairs and replacements to sustain the building for many years to come.

Summary Approved Current Budget Budget Future Requirements


Through Year Year Year
FY ‘22 FY ‘23 FY 24- Totals
Cost Allocation: FY ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction 1,050 250 250 1,500 3,500 7,000 13,550
Fit-Up

Total 1,050 250 250 1,500 3,500 7,000 13,550


Appropriation for
Fiscal Year(s)

10
10. Montpelier ~ Vermont Department of Labor – Facilities Modernization ..... $500,000

The Vermont Department of Labor’s (VDOL) building at 5 Green Mountain Drive was built in the
1960’s. The building has never received systems upgrades or a major refurbishment. The building
fixtures are almost at a critical point where they are dilapidated and failing. Pre-emptive action is
needed in order to avoid unsafe worker conditions and unproductive working environments.

A Facility Condition Assessment was completed in 2017 and the report indicates that the building
is in need of $1.9 million in priority one upgrades. These upgrades included HVAC, electrical
entrance and branch circuiting, lighting, interior finishes and sitework. Currently the space is split
into private offices and needs to be renovated to open the space up and comply with the new
Vermont State Space Standards which will result in a more collaborative work environment and
more efficient use of the space. This work is estimated to be $5.1 million.

Summary Approved Current Budget Budget Future Requirements


Through FY Year Year Year
FY ‘22 FY ‘23 FY 24- Totals
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning &
Design, Outside 100 462 100 662
Consultants
Site Acquisition 0
Construction 400 2,000 3,938 6,338
Fit-Up 0

Total
Appropriation for 500 2,462 4,038 7,000
Fiscal Year(s)

TASK DUR 2021 2022 2023


Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
J F M A M J J A S O N D J F M A M J JA S O N D J F M A M J JA S O N D
PROGRAMMING & CONCEPTUAL 7 MO

DESIGN

SCHEMATIC DESIGN 7 MO

DESIGN DEVELOPMENT 8 MO

PERMITTING 5 MO

CONSTRUCTION DOCUMENTS 10 MO

CONSTRUCTION 20 MO

FIT-UP & OCCUPANCY 2 MO

DESIGN FUNDING NEEDS $100,000 $462,000 $100,000


CONSTRUCTION FUNDING NEEDS $400,000 $2,000,000 $3,938,000

TOTAL FUNDING NEEDS $500,000 $2,462,000 $4,038,000

11
11. Montpelier ~ 115 State Street (State House) Restored Carpets, Seating, Draperies,
Interior Finishes……………………………………………………$200,000
The Vermont State House is one of the most heavily visited museums in the state with over
150,000 Vermonters, schoolchildren and tourists coming through its doors per year. With
a newly-resplendent golden dome, surmounted by a new statue of Agriculture, it will
undoubtedly attract even more visitors in coming years. All that traffic, particularly during
the legislative session in winter and spring, takes a toll on the most ephemeral elements
of the late 20th century interior restoration of the State House, and this appropriation
intends to be the first step toward ensuring that carpets, draperies, upholstery and other
interior finishes keep pace, as time goes on, with their necessary ongoing replacement.

Today’s State House was carefully restored to its mid-19 th century appearance from the
early 1980’s through 2000, with painstaking study of old photographs and inventories
informing the replication of carpets, draperies and upholstery with many of the same
materials from 140 years earlier. Now many of these materials have degraded due to
heavy use, and if we are to keep the authentic interiors of the State House intact, a plan
of careful in-kind replacement is needed, and the cycle of replacement must begin.
Planning the cycle and beginning to execute that plan is the purpose of this
appropriation.

We hope to engage a consultant who would assist the State Curator’s Office by
researching ways to most efficiently and least expensively reproduce 19 th century fabrics,
carpets and furniture conservation and upholstery in a changed restoration marketplace.
We also hope to reproduce several first and second floor carpets, rehabilitate 150 House
chamber chairs that were never restored to begin with, repair plaster and repaint certain
walls and ceilings, reproduce faded and deteriorating draperies in several of the principal
chambers, and create a cyclical plan to replace additional elements in ’24-’25.

Summary Approved Current Budget Budget Future Requirements


Through FY Year FY Year FY Year FY FY ’24-FY
FY ‘22 FY ‘23 Totals
Cost Allocation: ‘18 ’19 ‘20 ‘21 ‘28
Planning & Design, 20K
Outside Consultants
Site Acquisition

Construction

Fit-Up 80K 100K 200K 400K


Total Appropriation 100K 100K 200K 400K
for Fiscal Year(s)
Total Request for FY 2020 $22,058,423

Total Request for FY 2021 $19,260,000


Total Request for Section 1 FY 2020 and FY 2021 $41,318,423

12
SECTION 2

AGENCY OF HUMAN SERVICES

SEC. 2 APPROPRIATIONS: AGENCY OF HUMAN SERVICES

1. The sum of $5,475,000 is the total amount requested for fiscal years 2020 and
2021 to be appropriated to the Department of Buildings and General Services on
behalf of the Agency of Human Services. The Commissioner is authorized to direct
funds appropriated in this Section to the projects contained in this Section; the
individual allocations in this Section are estimates only.

A. Middlesex ~ Therapeutic Community Residence - Replacement ........... $5,000,000

The Middlesex Therapeutic Community Residence (MTCR) was constructed as a


temporary 7-bed facility in response to Tropical Storm Irene. The current facility is in dire
need of replacement and is well beyond its useful life. The proposed replacement facility
will be a 16-bed, state owned facility in central Vermont. FY 2020 funds are requested to
allow AHS and BGS to locate property where a new facility could be built in central
Vermont, to evaluate the property, and acquire a suitable site. The funds will also be
used to begin the design and permitting process. FY 2021 funds will be used to complete
the design process, receive bids and to begin construction.

Summary Approved Through FY ‘18 Current Budget Budget Future Requirements


Year FY Year FY Year FY
Cost Allocation: FY ‘22 FY ‘23 FY 24- Totals
’19 ‘20 ‘21 FY ‘29
Planning & 500 200 700
Design, Outside
Consultants
Site Acquisition 50 500 550
Construction 3,800 9,492 13,292
Fit-Up

Total 50 1,000 4,000 9,492 14,542


Appropriation for
Fiscal Year(s)

B. Statewide ~ Correctional Facilities - Life Safety and Security Needs and


$475,000
Enhancement ............................................................................................

FY 2020 and FY 2021 funds requested to continue implementation of digital camera


equipment and recording systems in all correctional facilities for enhanced security and
inmate monitoring and to include additional cameras for compliance with the Prison Rape
Elimination Act (PREA), 28 C.F.R. § 115.18. Continued improvements to the security and
sanitary living conditions at correctional facilities are needed to ensure continued and
improved safety for the public, staff, and inmates. Investments will include installation of
security furnishings, improvements to multi-purpose rooms, recreation yard fences, and
renovations for enhanced visibility and safety.
13
Summary Approved Through FY ‘18 Current Budget Budget Future Requirements
Year FY Year FY Year FY
Cost Allocation: FY ‘22 FY ‘23 FY 24- Totals
’19 ‘20 ‘21 FY ‘29
Planning &
Design, Outside
Consultants
Site Acquisition
Construction 300 300 250 225 250 250 1,500 3,075
Fit-Up

Total 300 300 250 225 250 250 1,500 3,075


Appropriation for
Fiscal Year(s)

2. The sum of $9,000,000 is the total amount requested for fiscal years 2020 and
2021 to be appropriated to the Agency of Human Services.

Statewide ~ Integrated Eligibility and Enrollment .............................................. $9,000,000

The Integrated Eligibility and Enrollment (IE&E) Program’s vision is to ensure efficient
service delivery that lowers administrative costs, streamlines processes, and ensures the
cost of system maintenance is sustainable over time. The objective of the IE&E Program
is to improve the customer experience in the following ways:

Provide a single streamlined application, determination, and enrollment experience


that allows the customer to engage with the State through the channel of their
choosing. This include phone, web, mobile, in-person, and paper.
Facilitate a simple, user-friendly experience that allows the customer to maintain
continuous benefits, services, or health coverage, especially during critical life
transitions.
Ensure accurate and timely determination and notification of eligibility.
Deliver clear and concise information throughout the eligibility and enrollment
process through the customer’s chosen method and language.

An integrated IE&E technology system will also ensure:

Staff can serve Vermonters efficiently and effectively by maximizing focus on Case
Management and Customer Service.
Vermont can meet Federal and State mandates and requirements.
Improved data integrity and robust access to data for analysis, reporting and
modeling.
Financial integrity in the administration of benefit programs.

Once fully implemented, the IE&E solution will allow the State to retire the Vermont
Health Connect and ACCESS legacy systems for in scope programs and replace it with
modular, flexible architecture that the State can more easily build on over time.

14
Vermont has divided the IE&E Program into twelve distinct modules and has set a goal of
issuing three procurements a year, each under $2 million. This represents a shift in
Vermont’s implementation approach from previous “big bang” IE&E efforts, bringing
Vermont into alignment with best practices and reflecting CMS’ recommendations for
modular technology projects going forward.

Vermont will have access to high quality data, driving improved program coordination and
decision making. Moving away from the concept of a monolithic platform for IE&E and
instead implementing a cloud-based system of interoperable, modular components will
allow Vermont to be flexible and adapt to changing circumstances while also staying true
to business goals and ensuring compliance with Federal and State requirements.

Total Request for FY 2020 $5,750,000


Total Request for FY 2021 $8,725,000
Total Request for Section 2 FY 2020 and FY 2021 $14,475,000

15
16
SECTION 3

JUDICIARY

SEC. 3 APPROPRIATIONS: JUDICIARY

The sum of $1,496,938 is total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Vermont Judiciary.

1. Case Management IT System……………………………….………………$1,496,398

The Judiciary has undertaken to implement a new Case Management System (CMS)
This new computer system will replace the 20-year-old VTADS system. The project
started in FY16 with an RFP and the project activities began in FY17. The new system
will begin to be used in FY19 and will be completed in FY21. The legislature previously
approved this project and funded $4.55M in FY16/17 Capital Bills, $2.76M in FY18 and
$1.4M in FY19 leaving an unfunded balance of $1,496,398.

Total Request for FY 2020 $1,496,398


Total Request for FY 2021 $0
Total Request for Section 3 FY 2020 and FY 2021 $1,496,398

17
18
SECTION 4

AGENCY OF COMMERCE AND COMMUNITY DEVELOPMENT

SEC. 4 APPROPRIATIONS: AGENCY OF COMMERCE & COMMUNITY


DEVELOPMENT

The sum of $650,000 is the total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Department of Buildings and General Services for the Agency of
Commerce and Community Development. The Commissioner is authorized to direct
funds appropriated in this Section to the projects contained in this Section; the individual
allocations in this Section are estimates only:

1. Historic Sites Maintenance………………………………………………........ $500,000

The sum of $250,000 is requested for each of FY 2020 and FY 2021 for Historic
Sites Maintenance. Funds are requested to address maintenance assuring that
the eighty-one (81) structures are properly maintained at the State-Owned Historic
Sites. Maintenance and repairs, including routine, preventive, emergency,
deferred, ongoing, and major maintenance activities, will protect the infrastructure
and prevent more costly capital work in the future. Work such as rehabilitation and
repairs to foundations, roofs, structural deficiencies, furnace replacements, ADA
compliance, exterior painting, upgrades to fire and security systems, and water
and septic systems are undertaken with these funds.

2. The sum of $150,000 is requested for fiscal years 2020 and 2021 in total to be
appropriated to the Agency of Commerce and Community Development for:

A. Underwater Preserves……………………………………………...………..… $50,000

All underwater historic sites in the Vermont waters of Lake Champlain belong in
public trust and under the authority of the Division for Historic Preservation. It is
the Division’s responsibility to protect, manage, and interpret this public heritage
and keep it safe for the diving and boating public. The Capital appropriation
provides funds for ten underwater preserves, marked by mooring buoys and
underwater signs, emergency response equipment for the boat provided by the
Vermont State Police for Underwater Preserve monitoring, for the identification of
additional sites that could be opened to the public as Preserves, conservation of
recovered artifacts, and above water interpretive displays.
B. Schooner Lois McClure Maintenance……………….…………..………..…...$50,000

The age and active use of the vessel necessitates a rigorous maintenance
program, which includes a haul-out at a minimum of every five years. During the
brief periods when the vessel is out of the water, work is needed below the
waterline and more extensive reconstruction of the upper works that cannot be
handled while the vessel is in the water is required. The Lois McClure is expected
to be hauled out of the water to allow for work on the upper bulwarks and
waterway planks, along with some bottom and side planking.
19
C. Roadside Historic Markers……………………………………………………...$50,000

These funds are requested for the continued erection and maintenance of Roadside
Historic Site Markers. This program, which has been active since 1947, places new
markers and replaces damaged markers across the State to identify historically
significant places, events or people. To date, 265 markers have been placed.

20
SECTION 5

BUILDING COMMUNITIES GRANTS

SEC. 5 APPROPRIATIONS: BUILDING COMMUNITIES GRANTS

1. The sum of $1,200,000 is requested to be appropriated to the Agency of


Commerce and Community Development for:

A. Historic Preservation Grants……………………………………..………..…. $400,000

This program provides 50/50 matching grants to non-profit organizations and


municipalities for the restoration of historic structures. Historic community buildings
such as town halls, libraries, churches, museums and other structures like covered
bridges are assisted with foundation, roofing, structural, steeple and other exterior
work. Many projects provide new uses for underutilized or vacant buildings. This
program continues to be of great interest to the public with 3-4 times as many
applications received as can be funded, with an average grant amount of $10,000.
This program is a linchpin of the State's continuing partnership with the
Preservation Trust of Vermont and is able to leverage substantial non-state funds.
Overall, the matching share exceeds the amount awarded. Since FY 1986 the
historic preservation grants have transformed community buildings all over the
State and restored community use through this program.
B. Historic Barns and Agricultural Grants……………………………..………….$400,000

This program provides 50/50 matching grants for the restoration of historic
agricultural buildings (barns). This program also continues to be of great interest to
the public with about 5 times as many applications as can be funded each year.
This represents an ongoing investment in historic agricultural resources across the
State that began in 1992 and is responsible for preserving well over 100 historic
agriculture buildings. Vermont's agricultural landscape is one of its most defining
features, and historic barns are a dwindling resource, and of great interest to
photographers and tourists.
C. Cultural Facilities Grants…………………………………………………..……$400,000

FY 2020 and FY 2021 funds are requested for the Cultural Facilities Competitive
Grant Program to be administered by the Vermont Arts Council and made
available on a one-for-one matching basis with funds raised from non-state
sources. No such grant shall be available for a project receiving funding from any
other appropriation of this act. The appropriations shall be awarded on a
competitive basis. In recommending grant awards, a review panel shall give
priority consideration to applicants who demonstrate greater financial need or are
in underserved areas of the State.

21
2. The sum of $1,200,000 is requested to be appropriated to the Department of
Buildings and General Services for grant programs:

A. Recreational Facilities Grants Program...................................................... $400,000

The Recreational Facilities Grants Program provides competitive grants to


municipalities and non-profit organizations to stimulate the creation and
development of recreational opportunities in Vermont communities.
B. Regional Economic Development Grant Program……...……………..……. $400,000

The Regional Economic Development Grant program provides competitive grants for
capital costs associated with major maintenance, renovation, or planning related to
the development of facilities reasonably expected to create job opportunities in
Vermont communities. Projects must promote financial engagement in either an
individual community or recognized community service area.
C. Human Services and Educational Facilities Grants: Human Services …..…$200,000

The Human Services and Educational Facilities Grants Program provides


competitive grants to municipalities and to non-profit organizations for capital costs
associated with the major maintenance, renovation or development of facilities for
the delivery of human services and health care needs in Vermont communities.
D. Human Services and Educational Facilities Grants: Education ………….....$200,000

The Human Services and Educational Facilities Grant Program provides


competitive grants to municipalities and to non-profit organizations for capital costs
associated with the major maintenance, and renovation or development of facilities
for the delivery of educational needs in Vermont communities.

3. The sum of $400,000 is requested to be appropriated to the Department of


Buildings and General Services for grant programs:

A. Competitive Grants Program: Agricultural Fair Capital Projects ……………$400,000

Competitive grants are awarded to fairs to make improvements to physical plant


and infrastructure. Favored activities are bringing fairs up to code, especially for
electricity, sewer and water, ADA, safety, and land purchased. Emphasis is placed
on leveraging other funds and generating community support for the fairs through
improvements to the infrastructure, which can be utilized by the whole community
throughout the year, not just during fair days.

22
4. The sum of $800,000 is requested to be appropriated to the to the Enhanced
911 Board for the Enhanced 911 Compliance Grants Program for school safety:

The Enhanced 9-1-1 Compliance Grant Program was created by Act 160 of the
2016 legislative session. This Building Communities grant is intended to provide
financial assistance and incentive to Vermont schools to support the identification
and implementation of needed changes to the school’s telecommunications
technology so accurate address and dispatchable location information (i.e.,
specific call back number, building name/number, floor number, room number,
etc.) is provided to Vermont 9-1-1 in the event of an emergency.

Total Request for FY 2020 $1,800,000


Total Request for FY 2021 $1,800,000
Total Request for Section 5 FY 2020 and FY 2021 $3,600,000

23
24
SECTION 6

AGENCY OF EDUCATION

SEC. 6 APPROPRIATIONS: AGENCY OF EDUCATION

The sum of $200,000 is the total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Agency of Education.

1. Emergency Aid for School Construction……………………………………. $100,000

Funds are requested in FY 2020 and FY 2021 to the Agency of Education for
funding the state share of aid for emergency school construction projects.
2. School Construction Planning Grants………………………………………...$100,000

Funds are requested in FY 2020 and FY 2021 to the Agency of Education for
funding the state share of aid for school construction planning grants.

Total Request for FY 2020 $100,000


Total Request for FY 2021 $100,000
Total Request for Section 6 FY 2020 and FY 2021 $200,000

25
26
SECTION 7

UNIVERSITY OF VERMONT

SEC. 7 APPROPRIATIONS: UNIVERSITY OF VERMONT

The sum of $2,000,000 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the University of Vermont.

1. Construction/Renovations/Major Maintenance……………………………$2,000,000

These unspecified funds will address the University’s critical needs for each year’s
priority objective in either construction, renovation, or major maintenance. This
flexibility allows for the funds to be specifically directed to the institution’s highest
priority.

Total Request for FY 2020 $1,000,000


Total Request for FY 2021 $1,000,000
Total Request for Section 7 FY 2020 and FY 2021 $2,000,000

27
28
SECTION 8

VERMONT STATE COLLEGES

SEC. 8 APPROPRIATIONS: VERMONT STATE COLLEGES

The sum of $4,000,000 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Vermont State Colleges.

1. Construction/Renovations/Major Maintenance……………..…….……….$4,000,000

These unspecified funds will address the State Colleges’ critical needs for each
year’s priority objective in either construction, renovation, or major maintenance.
This flexibility allows for the funds to be specifically directed to the institutions’
highest priority.

Total Request for FY 2020 $2,000,000


Total Request for FY 2021 $2,000,000
Total Request for Section 8 FY 2020 and FY 2021 $4,000,000

29
30
SECTION 9

AGENCY OF NATURAL RESOURCES

SEC. 9 APPROPRIATIONS: AGENCY OF NATURAL RESOURCES

The sum of $15,034,621 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Agency of Natural Resources. The Secretary is authorized to
direct funds appropriated in this Section to the projects contained in this Section; the
individual allocations in this Section are estimates only:

1. Department of Environmental Conservation (DEC)

A. Drinking Water Supply – Drinking Water State Revolving Fund ………. $5,529,908

This ongoing program, initiated in 1997, provides funding for public drinking water
systems, for planning, constructing, repairing or improving drinking water systems
to enable compliance with state and federal drinking water standards. It leverages
federal funds at the rate of $5 federal to every $1 of state dollars spent. Funding is
critical to maintaining or attaining safe drinking water for Vermont’s public water
systems.

B. Dam Safety and Hydrology Projects…………………..……...………..…. $1,045,000

Requested funds will be used for repair, major maintenance, and specialized
engineering assessments of state-owned dams.

C. State Share (10%) of Federal Superfund and State Lead Hazardous Waste
……………………………………………………………………………………...$59,713

Several Superfund sites in the State are causing a direct impact to human health
and the environment, particularly groundwater and surface waters. These
Superfund sites include the Commerce Street site, where releases of chlorinated
solvents and metals into a former lagoon system caused contamination; and the
Elizabeth and Ely Copper Mines, which caused acid mine drainage contamination.
The State has entered into contracts with the EPA that obligates the State to pay
10% of these cleanup costs associated with these sites.

31
2. Department of Forest, Parks and Recreation………………….………..…$6,597,586

A. Rustic Cabin Construction Program……………………..………..…..………$797,586

The Rustic Cabin Program is a Civilian Conservation Corps-style effort to upgrade


infrastructure in our state parks to improve the visitor experience and generate
additional revenue while simultaneously providing technical education opportunities
for High School students and entry level adult workers in the construction field. Aging
and underperforming tent sites are replaced with attractive and comfortable rustic
cabins that are ADA compliant and easy to maintain. Students gain valuable hands-on
experience in a full range of construction trades as part of a broader classroom
curricula and create lasting assets that benefit Vermont and our visitors.

B. Small scale repairs, rehabilitation and improvement project ....................$5,800,000

Rehabilitation and improvements to Department infrastructure assets directly


related to the mission of the Department, with a primary focus on State Parks.
Funding is spent within four categories of projects including emergency sewage
system repair, system improvements on park and forest roads and larger scale
initiatives which include renovations and improvements to major structures and
facilities including significant day use beaches, campground toilet buildings and
customer service initiatives such as cabins and playgrounds
3. Department of Fish & Wildlife…… ……………………...……….…………$2,600,000

These funds will enable small scale rehabilitation, wastewater repairs and
preventative improvements, upgrade of restrooms, and small-scale road
rehabilitation.

Total Request for FY 2020 $8,515,807


Total Request for FY 2021 $7,316,400
Total Request for Section 9 FY 2020 and FY 2021 $15,832,207

32
SECTION 10

CLEAN WATER

SEC. 10 APPROPRIATIONS: CLEAN WATER

The sum of $26,050,000 is the total amount requested for fiscal years 2020 and 2021 for
Clean Water.

The following requests are made for FY2020:

1. Agency of Food and Markets

A.Water Quality Grants…………………………………………………$3,450,000

The Agency of Agriculture, Food and Markets provides grants and contracts
pursuant to 6 V.S.A. § 4900 for capital expenditure that include the installation
of Best Management Practices (BMPs) on farms in Vermont.  The BMPs are to
protect water quality and could include manure storage, collection and
mitigation of rain water off buildings, collection and storage of silage leachate,
structures to mitigate other on-farm water quality issues.  Capital funds also
support the Agency’s conservation and grass waterway programs.

2. Agency of Natural Resources – Department of Environmental Conservation

A.Lakes in Crisis Fund……………………………………………………...$50,000

Act 168 of the 2018 Session created a Lake in Crisis Fund. Currently only one
lake, Lake Carmi, has been designated as a Lake in Crisis. These funds will
support projects described in the 2018 Lake Carmi Crisis Response Plan. “Of
the amount appropriate in Section 10, Clean Water Funding, Lakes in Crisis,
up to $50,000 shall be transferred to the Lakes in Crisis Special Fund created
under 10 V.S.A. §1315; for reimbursement of expenditures incurred.”

B. Clean Water State Revolving Fund (CWSRF)……………………..$2,500,000

This ongoing program, which leverages $5 federal dollars for every


$1 in state match, provides low-interest loans for municipal stormwater,
wastewater and natural resources projects. CWSRF loans support a wide
range of water-quality projects that include combined sewer overflow
abatement (CSO), plant refurbishment, plant upgrades, sludge and septage
improvements, sewer line replacement and extension, pump station upgrades,
plant enlargements, stormwater improvements, and municipally-sponsored
private wastewater disposal systems.

33
C. Municipal Pollution Control Grants………………………………….$3,300,000

Municipal pollution control grants, authorized by Title 10 Chapter 55, provide


financial assistance to Vermont municipalities to fund combined sewer overflow
abatement, dry weather flow treatment, and sludge and septage treatment
facilities. These grants generally supplement loans that are funded through the
Clean Water State Revolving Fund (CWSRF). Municipalities will need to make
significant investments in clean water to meet requirements of the EPA total
maximum daily limits for phosphorous in Lake Champlain and the 2015
Vermont Clean Water Act (Act 64). Statewide, the total anticipated cost for
water quality improvements for municipal wastewater is estimated at over $1
billion over the next 20 years.

3. Agency of Natural Resources – Department of Forests, Parks and Recreation

A. Forestry Skidder Bridges………………………………………………...$50,000

This funding will provide direct grants to loggers to reimburse a portion of the
cost of skidder bridges, as authorized by 10 V.S.A. § 2622a. Portable skidder
bridges prevent erosion and runoff at stream crossings on logging jobs.

4. Vermont Housing and Conservation Board

A.Agricultural Water Quality Projects………………………………….$1,100,000

Farm Improvement - VHCB uses this funding to award grants to farmers for
water quality-related capital improvements. Eligible projects include production
area improvements, manure management projects, farm equipment and
pasture management. Grants typically help farmers pay for project components
that state and federal grant programs cannot cover. In cases of significant
hardship, the grants may assist farmers who are otherwise unable to fully meet
the cost share requirements for priority AAFM BMP or Natural Resources
Conservation Service projects.

Farmland Retirement - VHCB will work closely with other partners – particularly
AAFM and ANR – to identify agricultural land that is difficult to farm without
adversely impacting water quality. These funds allow VHCB to help fund the
purchase and/or conservation of such properties with a goal of taking them all or
mostly out of production. All grants require perpetual conservation restrictions.

VHCB requests language similar to previous years clarifying that the grants can be
used by farmers to meet state or federal program cost share requirements.

34
B. Land Conservation and Water Quality Projects……………………$1,700,000

Part of VHCB’s core funding, this allocation will be used for grants to eligible
applicants (land trusts and other conservation non-profits, towns, certain state
agencies) for conservation and water-quality related investments in fee lands and
conservation easements. All grants will require perpetual conservation restrictions. 
Those with surface waters will include specific water quality-related easement
provisions such as riparian buffers and wetlands protection zones. 

The following request is made for FY2021:

5. Clean Water FY2021 Request……………………………………………...$13,900,000

The sum of $13,900,000 is appropriated in FY 2021 for projects related


to implementation of the Vermont Clean Water Act, including stormwater
management projects implemented by municipalities and local and regional
stormwater utilities; purchase of agricultural easements; stream restoration
projects; livestock exclusion fencing; barnyard practices including systems for
manure management, silage leachate treatment, and milkhouse wastewater;
wetlands and floodplain restoration; qualified costs related to highway
stormwater management; road and culvert projects; salt and sand storage
facilities; combined sewer overflow abatement efforts; capital-eligible
equipment with demonstrated water quality benefits, such as street sweepers,
vactors, hydroseeders and dragline manure injection systems; and wastewater
treatment facility upgrades. Pursuant to 10 V.S.A. 1389(a)(1)(B), the Clean
Water Board will recommend clean water projects to be funded by capital
appropriations to the Secretary of Administration.

Total Request for FY 2020 $12,150,000


Total Request for FY 2021 $13,900,000
Total Request for Section 10 FY 2020 and FY 2021 $26,050,000

35
36
SECTION 11

DEPARTMENT OF THE MILITARY

SEC. 11 APPROPRIATIONS: DEPARTMENT OF THE MILITARY

The sum of $1,600,000 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Department of the Military. The Military is authorized to direct
funds appropriated in this Section to the projects contained in this Section.

1. Major Maintenance; Land Acquisitions; Renovations;


Federal Match Construction……………………………………………..…. $1,600,000

The requested funds would be used for maintenance, renovations, roof replacements,
ADA renovations, and energy upgrades. These projects are generally funded between
75% / 25% and 50% / 50% in Federal / State split, and these improvements directly
increase the State bondable Assets with little or no debt load liability to the State budget.

Total Request for FY 2020 $800,000


Total Request for FY 2021 $800,000
Total Request for Section 11 FY 2020 and FY 2021 $1,600,000

37
38
SECTION 12

DEPARTMENT OF PUBLIC SAFETY

SEC. 12 APPROPRIATIONS: DEPARTMENT OF PUBLIC SAFETY

The sum of $6,000,000 is the total amount requested for fiscal years 2020 and 2021, to
be appropriated to the Department of Buildings and General Services for the Department
of Public Safety.

2. Williston Public Safety Field station………………………….……………$6,000,000

FY 2018 funds were used to finalize the purchase of the selected parcel (Solomon
Property) in July 2018.The programming phase and a detailed estimate of probable
construction cost was provided to BGS in late 2018. Based on the project estimate the
administration intends to construct the complex over a 3-year project duration.
Construction bid documents and the permitting process will be completed in late 2020.
FY 2019 and FY 2021 funds will be used for construction of the sitework and main
building beginning in 2021. Anticipated FY 2022 funds will allow for completion of the
main building, construction of the two (2) climate-controlled storage garages, and
completion of the project.

Summary Approved Through FY ‘18 Current Budget Budget Future Requirements


Year FY Year FY Year FY FY ‘22 FY ‘23 FY 24- Totals
Cost Allocation: ’19 ‘20 ‘21 FY ‘29
Planning & 200 400 600
Design, Outside
Consultants
Site Acquisition 1550 1550
Construction 5600 6000 7000 18,600
Fit-Up 750 750

Total 1750 6000 6000 7750 21,500


Appropriation for
Fiscal Year(s)

39
Total Request for FY 2020 $0
Total Request for FY 2021 $6,000,000
Total Request for Section 12 FY 2020 and FY 2021 $6,000,000

40
SECTION 13

AGENCY OF AGRICULTURE, FOOD AND MARKETS

SEC. 13 APPROPRIATIONS: AGENCY OF AGRICULTURE, FOOD AND MARKETS

The sum of $600,000 is the total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Agency of Agriculture, Food and Markets. The Secretary is authorized
to direct funds appropriated in this Section to the projects contained in this Section.

1. Produce Safety Infrastructure Improvement Program ............................... $200,000

Funds are being requested for the Agency of Agriculture, Food and Markets for the
Produce Safety Infrastructure Improvement Program to continue providing cost share
payments and technical assistance to produce operations seeking to improve on-farm
food safety capabilities. Priorities will be given to operations seeking to meet federal food
safety requirements.

2. Deferred Maintenance, Vermont Building at the Big E .............................. $400,000

The Vermont building at the Big E operates approximately 25 days per year, houses up
to 30 vendors and generates over $1.8 million dollars annually. Facility Condition
Assessment report indicates the building needs approximately $1.6 million in deferred
maintenance over the next ten years. Immediate needs include major repairs or
replacement of the slate roof, and restoration of the windows and woodwork on the two-
story portion of the building.

Renovation of the upper hall including kitchenette and bathroom, full building electrical
reconfiguration, floor replacement, exterior cleaning and painting, window restoration of
the Exhibit hall, and re-gilding of the dome are projects planned in the next 10 years.
Summary Approved Current Budget Budget Future Requirements
Through Year Year Year
FY ‘22 FY ‘23 FY 24- Totals
Cost Allocation: FY ‘18 FY ’19 FY ‘20 FY ‘21
FY ‘29
Planning & Design,
Outside
Consultants
Site Acquisition

Construction 300 300 195 37 162 794

Fit-Up

Total Appropriation 200 200 195 37 162 794


for Fiscal Year(s)
Total Request for FY 2020 $300,000

Total Request for FY 2021 $300,000


Total Request for Section 13 FY 2020 and FY 2021 $600,000
41
42
SECTION 14

VERMONT RURAL FIRE PROTECTION

SEC. 14 APPROPRIATIONS: VERMONT RURAL FIRE PROTECTION

The sum of $250,000 is the total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Department of Public Safety for the Vermont Rural Fire Protection
Task Force.

1. Dry Hydrant Program ................................................................................. $250,000

Funds are requested to continue the dry hydrant program administered by the Vermont
Rural Fire Protection Task Force. The purpose of the fund is to provide matching funds to
municipalities to install dry hydrants adjacent to streams, lakes, ponds and rivers where
fire departments can quickly refill pumpers without having to deal with ice, debris, etc.
These improvements will enhance both regular and volunteer fire departments in
responding to actual incidents. To ensure a sense of local ownership, all funding will
require a 25% local match which may be fulfilled through in-kind donations or services.

Total Request for FY 2020 $125,000


Total Request for FY 2021 $125,000
Total Request for Section 14 FY 2020 and FY 2021 $250,000

43
44
SECTION 15

VERMONT VETERANS’ HOME

SEC. 15 APPROPRIATIONS: VERMONT VETERANS’ HOME

The sum of $500,000 is the total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Vermont Veterans’ Home.

1. Safety, Security, and Access Control Upgrade and Replacement ……...…$500,000

The Safety Security and Access Control Project has received $ 100,000 in FY 19 to
complete the design work for this project. The facility currently has the funds available to
meet this 35% match and Capital Funds will not be needed. Authorization is required by
the Legislature for the Home to use their funds as the 35% match for the VA Grant. This
specific Capital Bill Request is for the 35% State Matching Funds for a Veterans’
Administration State Construction Grant which will cover 65% or $1,625,000 of the
project cost.

Total project cost is $2,500,000 This project will encompass the following:

Comprehensive Mechanical (electronic systems)-Covering the use of security


hardware including access control, Closed Circuit Television (CCTV), door locks,
monitoring systems, emergency call boxes and intrusion alarms. Access control
systems that provide a positive confirmation that persons are entering the
vulnerable facility.
Upgrade and replace access points, doors, windows, exterior gates with systems
that will accept modern technology to support the Comprehensive Mechanical
(electronic systems).

Total Request for FY 2020 $500,000


Total Request for FY 2021 $0
Total Request for Section 8 FY 2020 and FY 2021 $500,000

45
46
SECTION 16

DEPARTMENT OF LABOR

SEC. 16 APPROPRIATIONS: DEPARTMENT OF LABOR

The sum of $800,000 is the total amount requested for fiscal years 2020 and 2021 to be
appropriated to the Vermont Department of Labor.

1. Statewide: Adult Career and Technical Education Equipment Grant Program


…………………………………………………………………………………….$800,000

The adult Career and Technical Education Equipment Grant program supports the
purchase of equipment necessary for the delivery of occupational training for students
enrolled in postsecondary courses offered by Vermont’s Career and Technical Education
Centers.

Total Request for FY 2020 $400,000


Total Request for FY 2021 $400,000
Total Request for Section 12 FY 2020 and FY 2021 $800,000

47
48
SECTION 17

SERGEANT AT ARMS

SEC. 17 APPROPRIATIONS: SERGEANT AT ARMS

The sum of $1,246,400 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Department of Buildings and General Services on behalf of the
Sergeant at Arms for the replacement of the State House Sound System.

1. State House Sound System.................................................................... $1,246,400

FY 2019 funds were appropriated to study the replacement of the current, failing sound
system for the chambers of the legislature and other public rooms in the State House.
The FY 2020 and FY 2021 appropriations provide for replacement of the audio systems
for the House and Senate Chambers, Rooms 10 and 11, the cafeteria, and the
loudspeaker distribution and audio streaming services.

Summary Approved Current Budget Budget Totals


Through FY Year Year Year FY ‘20 FY ‘21 FY ’22 -
Totals
Cost Allocation: ‘18 FY ’19 FY ‘20 FY ‘21 FY ‘27
Planning &
Design, Outside 15 15
Consultants
Site Acquisition
Construction
Fit-Up 786.4 460 945 2,191.4
Total
Appropriation for 15 786.4 460 945 2,206.4
Fiscal Year(s)

Total Request for FY 2020 $786,400


Total Request for FY 2021 $460,000
Total Request for Section 12 FY 2020 and FY 2021 $1,246,400

49
50
SECTION 18

VERMONT HOUSING AND CONSERVATION BOARD

SEC. 18 APPROPRIATIONS: VERMONT HOUSING AND CONSERVATION BOARD


The sum of $3,600,000 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Vermont Housing and Conservation Board.

1. Housing for Homeless, Housing in Costly and Stressed Markets and Redevelopment
of Distressed Areas in the NEK .................................... $3,600,000

VHCB will commit these housing resources to priority housing projects that are not well
suited for Housing Revenue Bond funding. These will include: 1) serving the homeless and
other vulnerable populations and thereby reducing pressure on the general fund budget;
2) preserving housing at risk of becoming unaffordable due to market pressure, expiring
federal contracts or deterioration; 3) creating housing in the most costly and stressed rental
markets; 4) redeveloping distressed properties in the downtowns and village centers; and
5) working with Habitat for Humanity and others to create homes that working
Vermonters with moderate incomes can afford.

VHCB requests language similar to previous years permitting the use of capital or
appropriations bill funding for housing and conservation projects as needed provided the
totals are consistent.

Total Request for FY 2020 $1,800,000


Total Request for FY 2021 $1,800,000
Total Request for Section 17 FY 2020 and FY 2021 $3,600,000

51
52
SECTION 19

AGENCY OF DIGITAL SERVICES

SEC. 19 APPROPRIATIONS: AGENCY OF DIGITAL SERVICES

The sum of $ 250,000 is the total amount requested for fiscal years 2020 and 2021 to
be appropriated to the Agency of Digital Services.

1. VT Center for Geographic Information – Digital Orthophotographic Quadrangle


Mapping…………………………………………………………………………..$250,000

The requested Capital funding is used to continue the State’s engineering quality
Orthophotographic imagery collection at a resolution that supports statewide resiliency
planning and high-quality infrastructure management and planning needs of agencies,
towns, and Regional Planning Commissions as well as the general public.

The orthophotographic imagery acquisition program is part of a long-term, continuous,


imagery collection cycle in the state. Complete statewide imagery collection is completed
every five years as 20% of the State is collected every year.

Total Request for FY 2020 $125,000


Total Request for FY 2021 $125,000
Total Request for Section 19 FY 2020 and FY 2021 $250,000

53
54
SECTION 20

REALLOCATION OF FUNDS

SEC. 20 REALLOCATION OF FUNDS

The following sums are reallocated to the Department of Buildings and General Services
from prior capital appropriations to defray expenditures authorized in Section 1 of this act:

1. Agency of Education

a. 510991502- School Construction……………………………………………$1,225,076

2. Buildings & General Services

a. 1602600133 – Waterbury State Office Complex……………………………...$33,404

3. Housing and Community Development

a. 7110991804 - Civil War Heritage Trail......…………………………………….$29,948

TOTAL REALLOCATIONS AND TRANSFERS…………………………………...$1,288,428

55
56
SECTION 21

GENERAL OBLIGATION BONDS, APPROPRIATIONS AND TRANSFERS

SEC. 21 GENERAL OBLIGATION BONDS, APPROPRIATIONS AND TRANSFERS

The State Treasurer is authorized to issue general obligation bonds in the amount of
$123,180,000 for the purpose of funding the appropriations of this act. The State Treasurer,
with the approval of the Governor, shall determine the appropriate form and maturity of the
bonds authorized by this section consistent with the underlying nature of the appropriation to
be funded. The State Treasurer shall allocate the estimated cost of bond issuance or
issuances to the entities to which funds are appropriated pursuant to this section and for
which bonding is required as the source of funds, pursuant to 32 V.S.A. §954.

57
58
SECTION 22

PROPERTY TRANSACTIONS

SEC. 22 DEPARTMENT OF BUILDINGS AND GENERAL SERVICES:


PROPERTY TRANSACTIONS

1. The Commissioner of Buildings and General Services is authorized to sell the five
properties acquired through the State’s EB-5 enforcement actions including Jay
Peak Villages Townhouse V132, 236 South Village Road, Jay, Vermont; Parcel
Number 17-0400027, Shallow Brook Road, TH 40, Jay, Vermont; Parcel Number
06-0040006, known as Okcha Land, 76.3 Acres, Jay, Vermont; Vermont Aquiros
Farms, 1294 Loop Road, Troy, Vermont; and Parcel Number 7020043.000, 4452
Darling Hill Road, Burke, Vermont. Notwithstanding 29 V.S.A. § 166(d), the net
proceeds from the sale, or any net lease income derived from the properties, shall
be appropriated to the Newport Economic Development Settlement Fund at the
Department of Economic Development (Dept. ID 7120010481). The Commissioner
of Buildings and General Services may lease the properties at no cost if the leases
are directly related to the promotion of tourism or economic development
marketing and coordinated with the Commissioner of Tourism and Marketing.

2. The Commissioner of Buildings and General Services is authorized to transfer a 20-


foot by 20-foot parcel located on the Monacy National Battlefield located at 5201
Urbana Pike, Frederick, Maryland, and the granite monument commemorating the
th
10 Vermont Volunteer Infantry Regiment that was placed on the parcel by the State
of Vermont in 1915, to the United States National Park Service.

59
60
SECTION 23

MISCELLANEOUS PROVISIONS

SEC. 23 DEPARTMENT OF BUILDINGS AND GENERAL SERVICES:


MISCELLANEOUS PROVISIONS

A. 29 V.S.A. § 166 (b) is amended to read:

§ 166. SELLING OR RENTING STATE PROPERTY

(a) As agent of the State, with the advice and consent of the Governor unless otherwise
provided, the Commissioner of Buildings and General Services may lease for a term not
exceeding 10 years any real property owned by the State and not used for State purposes.
This subsection shall not apply to leases of land pursuant to 10 V.S.A. chapter 83.

(b) Upon authorization by the General Assembly, which may be granted by resolution,
and with the advice and consent of the Governor, the Commissioner of Buildings and
General Services may sell real estate owned by the State. Such property shall be sold to
the highest bidder therefor at public auction or upon sealed bids in the discretion of the
Commissioner of Buildings and General Services, who may reject any or all bids., or the
Commissioner of Buildings and General Services is authorized to list the sale of property
with a real estate agent licensed by the State of Vermont. If the Commissioner elects to
sell the property at auction or by sealed bid, notice of the sale or a request for sealed
bids shall be posted in at least three public places in the town where the property is
located and also published three times in a newspaper having a known circulation in the
town, the last publication to be not less than 10 days before the date of sale or opening of
the bids. Failing to consummate a sale under the method prescribed in this section, the
Commissioner of Buildings and General Services is authorized to list the sale of this
property with a real estate agent licensed by the State of Vermont. This subsection shall
not apply to exchanges of lands or sales of timber made in accordance with the
provisions of 10 V.S.A. chapter 55 or to the sale of land or interests in land made in
accordance with the provisions of 10 V.S.A. chapter 83.

Acts of 2017 No. 190. An act relating to capital construction and State bonding budget
adjustment shall be amended as follows:

* * * Sunset of Adult Career and Technical Education Equipment Grant Program * * *

Sec. 33b. REPEAL OF ADULT CAREER AND TECHNICAL EDUCATION EQUIPMENT


GRANT PROGRAM The Adult Career and Technical Education Equipment Grant Program
established in Sec. 33a of this act shall be repealed on July 1, 2019.

61
62
SECTION 24

EFFECTIVE DATE

SEC. 24 EFFECTIVE DATE

A. This Act shall take effect upon passage.

63
64
w
!)y'
01234578494
1458882
!849"8458822
w$ x ) 39

07-07.
'%45$9%&83
07
)%*9%9+2
8 !849"8#$9%&8 !8239% 07 07(07 )%*9%9+2 )9%9+2
07 ,07
007/07
%2%9 18145!849"8 !849"8 '%45! 49"8 83%""8 83%" 83%""8

882 8 2 8 2 8 82 07 07
1 281%3 '%45
# 83%3 "112941%

%
151 2()8894529*3828

"
"
v
+ 5

%
x!)y KLL / 5OPQRPS 5Q4411O O11T4 5P5R45 5O5 O51PR45 5PTSO4S RU14S R1R1T1 RPQQP 1QT5
4
;<=6>?AB@CD7C7E@FG7@8HIB E BJJ@GJ@87G

$ N
O N NS
S NU

0
%*8
VDWHC 6CE7W>D8CX 7 K.. 4OS 4OS S 4OS 4O S 4PS 4PT 4Q QP 14S

0S
R
5
Y878CIB E BJJ@GJ@87G K P Q R T T 5 1UU 11 U 14UU 154 SQ
[E<GGX@8:;BHY8ZG@IY8ZG@[ Gi87G U 5S 4S 4SUNUU
1 SUUNUU 1 5N NUU 5 5S 4NU
0P c8CFG@G7WIdGG@H
- U
RS
S
U
1
RS
S
1RS 1U 4RS
U N
.. 1 1 1 1U OS
6J ?b :@6786GE7D FG@@C7G8 7

Q 7 ;f>6cIdGGeNF[NfgFcNFFG7GH@ 4 N U
U
1 f9JG@7;f6FcId@Cd?78 G7@G6WH7 JCX8 Ka P 1P QU Q 1PN SUU NSUUNUU NUUNUU

4 4U 678@8hG9@H:[8@>7@W L,/a 5 5 5S UNUU


5
O

R
67 D ImeBF8 HEXX@kG@
, S
4
1U4Q
5 S
4
111678767@7I[ i87G8:[H7@G7G
K 00 1SOQ
. 1N U
dJ7Gbj8k@Ic8CG 7HY :@l87V@GZ GC7 T O SU RT4 RU5P

0S <@87 kG@Gg :D8XF7WFGE@DGEHI[I[E7 b 1S 41


U
T 55 g :G9[H7G@87G8:[J8CX7
K S 4 S
1UUNUU 1UUNUU 4UUNUU S
1P 87GEHF@J7HNH8 ?N:@8J@HN7@G@bE@HDH 4S 4SS
RS 5S TNU NUU

Q
S
g87@kE@Wm `H[ 7G@7G8: HHG[H7G@87G 8:>nJ8HG
qrYY8 8C GJ
, 51
5 5UUNUU 5
5NU 5
5
U

1
D[i@oC;F @DEHI[ Gi7G

14U67767 7678 j HNpG7@[Gi8G7H K


a
NUUUNUU
S

1
P

1 U U
4O

1 S R SUUUUU
4
5
R
V7Hb@:;dV6c@G :CBCVG:XWIF WH7mFY
[8: JDF7@;ehFAeBB>j6D @:m87V7
8V8p7N @G@[ Gi87G .
/.
R
T
NU
S
T
NU
T R
5NU N
SNUUUNUU
5
T 1U
>@i7G@Nn7G@G@g8H7G@87:8CCHH8 1NUUUNUU
4 4UUNUU 4UUNUU
4
O 1NU R14S
55<H8X7 1 S4S
4P f9JG@7;f6FcI<G [J8CX7 K-/. 5

Q
6J@?b :66FcI<GX8HHV 7
YG7J@;1UQ678767@7I[ "8GiG
,,
K, SUU SUUU SSUU SUNUUU 1NU
5
1UNUUUNUU
N NUU

1UUUU U
1UNUU

U U U
!849 %3t"4 82%9382
U 54 BE:7G@sHqbC K. S UUNUUU U

1 NUU NUU NUU

4 M0M. TN41R5 RN11S4 1UN54QS


//a
5
pbG@X87GGhCDG?WuJ?@8:I67879:V8W@G6AX

5R 83%3"112941% -/Ma.aMLa //M/.LM, ,M-aM M.aM-, M/0M -M,aM-, ,0M//aM. .M--LM. .M-/M0 -LM0L/M00a a/Ma,

___
___
`?N[EH8:FG6@7N7@@WFD1UPV?7G@<E OT 7
7
'
'

779
*

'
2 8"8
%
!
"
"
1
)
+ 4
%
'

%*8
00
784901234 2 2$ 3
545148828 '%45$9%&83
07
49!8458"8282 ) 39 )%*9%9+2

83!849"8#$9%&3!823911%
%2%9 1451849"8!8
07
49"8!8
07(07
45!'% 49"8
)%*9%9+2

83%""8 83%" 83%""8


)9%9+2 07 ,07 07-07. 007/07
6
3!) ;=>?@ABCDEFG=< ECBFBHGI E
7831% # 83%89 882 8 2 8 2
-0
882
P
07 07
N
'%45

P
QOQLR

4: J O OPN LN

5S TCBAE EVW?XBE@YFF=Z[=E\ABE<]\^ EB<EI]AU Q OMPN OMPNN QMNNN


RLQ6S:P
Q N NMNN MNN MNN
$
BEa< bbc[`HbUICA@ db@ <c VBA[`VUAIBEU=EI , 6RP LLS:P RP O5:P 5SQ5P
N
L
0R
`E Z AAFEU eBFEHfV`BVEB<`FDAEg <BE=IFB<]@B
Y^B=SPNi<YX`eBF E ,0J
Jh-. /h-
LN
RP
NNN
RRP
LNMNNMNN LL
R
O:P
NNN
RP RRP
O:P RS
RP
LMNNNMNN
MP :
RNNN
L6NNM
M
RPNMNN
RNNN
RPNMNN
RPMNN
LMNN

LPP
05 ]=>ZcUU<=<=jDd G@B^EBUb EAHCGBF E .k PMP : 6 S OSR6O
O << VbUAEUDEFi<==H?@ABC J ,-k/ 65OS6 65OS6
P
I 789*1382"43%898 , 0,h, ,K0-hK,/ KK/,. --K..0Kk/ .Kh.K kKh.K -K-h.K ,,K,k-K0. K.K0-0 K--/Kkh. .K.K ./K
TCBAE E F

7831%,#l 13149
6
: bB ;BB\U `UVEaBAE / L POS LPOPOS LMOQ6M5QS LMOQ6M5QS LP6MNN

S iAAbUDA@D`= EDAUUdBGE=B<`B"4Y<<EUmUAE k S
:MR SNM
N
N
N SN :MRNM
LNMRP
"8!8*85%1 13149l J KJ-0/K,0k J J./K
OQ baCUAEHgI GCAE@UD=BFI JK.. LN LN 5N L L

N , KJ--K.-k JkK-K KkJ-K.-k KJ-0/K,0k KJ0 JkK-K KJ.K

:
L
7831%-# %""89384 % RPN PN RMNN

h O 5N RP 5PN 5PN ONN ON

5
R
;BnUA;BEB ;BEB`E=ZY DBYCCAUCABEU=

P GUB<=<X=EUA;F ApA=ZY DBYCCUA BEU= J/ P 6 P 5 R


O o<aEAmA=Ad=ZYDBYCCAUA BEU= h 5P 5P MNN : RP RPMNN 5P MNN 5P MNN 5P MNN ONMNN L6

kk ..K ,/.K kkK ,.K K, /.K -.K -.K -/.K -Kh kK


"
`F@AUfU= bD CBA=B< \ <= . P

6
: %""8934%""1!8*85%"88
I
PS 7831%.# 151 %""1221)94
Q
789*138
N
L
=UFmqAB=ZY=AdBEUE DBYCCAUCABEU=
EAiA=B<Y\AFDDABqA E=ZY DBYCCAUCABEU=
5 %48 P P P P LML

CCAU bDBeFE=qABEZY DBYCCAUABEU=89"%


GFAEU eF E=qA E=ZY DBYCAUCABEU=
L L L L L L
R
8

5 R L R L O
O XDIB=dF=B<<DFBEUVF E=ZY D BEU=ZYXD89"%8*8921`AdF=
P A B A <FEU B
\UB]UUIFTdUCI 31* J-
892
1

6 Y\AFDEDBeAbBCEBmAUnFE=ZbUICEEmdqABE=U\ABI R R R O
EqABEmAU\AI

O R R RNNMNN RNNMNN RNNMNN SN


:
JKK
B EDFU N N N N N
%
O O S O O S O
S ]HQLLbUIC FE=mA\AqABU eUA`F@UU=
83 11 %"1182)942 -k KkK KkK ,K/K KKk KKk K,K/ K0.K K..K K..K K..K /K.
6
Q
N 7831% /# 83%84341%
L
R IA\FY< VUA`F@= AE
I r t PN P L P P L PNM PNM P N RN
b
UU5 `F@UU=UbU<BEUmB\qB=
O
P
6

:
bU;B=EADFEUMGUdBEU=M;BnUAEBF

C2
:Q
SL
N

7
7
'
'

779 *

'
2 8"8
%
!
"
"
1
)
+ 4
%
'

%*8
00
78490123454
'%45$9%&83
2
49!8458"8282
2$ 3 ) 39
5148882 07 )%*9%9+2

!823911%!849"8#$9&83
%2%9 18 14549"8!8
07
49"8!8
07(07
'%45! 49"8
)%*9%9+2

83%""8 83%"
)9%9+2
83%""8
07 ,07
07-07. 007/07
6 % 07
938294582%
82 82 8 82 07
83 8 '%45
8
8
2
V
3!)4: 7 1%0# 3894
;<>?@A<BA@A<BCDDEF;<=>?@A=HGHIO@APQLMN>JCK ..00T 665V5 LLLW: VVLX5X 665V5UM LULLW: VVLX5X LLW:L LLW:UL LLW:L LLW:L 555U
Y V
@ZAE[@\ KQEK<II>ED<I]PA[F;^ -. W 5XV W :V
M
W VMMM
5XV UMM
WM:VU MM
WWX`V VXM 55
U VUMM U
5WM
UMM
$
V`W6 X`W6 V`W6 W`: 6 W
` BAABQ BA@Ac<\CK@KI\JK<@BCDaWMNb Kd@e@<IC[?@[A R. f, X`W6

[Z@[P <Q@h K

:
U VUMM `VUMM M

T LX
:V
XMM 5MM
:M 5M M :Y :VV LY:
055 D<HI<[AUg@<=[A@AHZD<IH@KGP@AIFZ I\<A[UCD><K[A<IZ[U[IAZ@[P@ <@K<QhA@ AI
:M
J < GC[AP @h <CPAIg<>I@Z R MM MMM `X`V5Y `X`V5Y
M K
. L6UMUMM WU6MUM 6UYMUMM M M M M M M M
0X U U

A
j\\I<K? II[@ KjI AIg@<=JI<[AO@ A@PJ@P [ R,/

W K?[Q@ \FBZ@[P@ Z@A P@Q@hK< A@ I\ \<@[A<CPAC< W5W5 55LV WV WU6MMMM WU6MMUMM LUYMMMM WU`5VUMM WU`WMUMM WU56VUMM WU::MUMM 6U5V
L 7831% #584k489 8394594%8 938282% TR--/f SS/ S-S/. ST--S/f TS..fST /SfS,- .fSST, S-0/S. 0S0ST- S-//S- S00/S- ,,0S
6

6:
:
V 913 l49m0%%(9S 2

6: 6: 6:
Y 83%894 945 82%9382!849"8%84*19%"845%289*41%
,-
` R.
X5 ?@A<nC@AEj<@A[c=[<[[JCK LVV LVV LVV LVV
@?@A<BA@ GHIH>JCKF?BGJ .
X
OCPD gICI IA<Ij<@A[ , 6 6 6 6

<D<W 0%982S$49m24 839841%


L JI<[A<EB=KK<o<K>[ @APQ
Ap89"% q%21 4 %289*41% %
6 @ R WUWMMUMM
WW WUWMMUMM WW
:
V
r>PCAC<@?@<nC@AEgI]P<
c@K I[<H@AI@K?@AnC@AEg<I]PA[ s f ` `MM ` M W6UXMMUMM `
584 k48907 8 82 A W6XMMMUUM W6XU UMMM
@AIUi[Ai
Y 584k489R,0 W6XUMMUMM

` /. . ,0 /. S. ,S0 /.
Ih;A<Z 49m8 S S SS SS S S SS
1514M
5
X 7831% #l ff0 WUWYLUVM WYWYV L``X 5 WY WUWYL WUMMMUMMM
M
M
M H@A /. //. ff0 T T / /S SS
O@]I<O@A@Psc@KrPtC[A I[sG IIH@[JKO<I[A<CPAI 5MMUMM

l15149
W
L
6 <G
7831% #!849"8 $u5137488

: BQ@\AhC<EvwioCUJ

9
o
V ?AIv?[AIghPB@\AEJKB@AIA
Y o< vG IPA
AyIQ[hC<Evwi K II A
` @<KIvc KrPt[A C

W5
J AB<HP J@PAEvrZCA@KcIP@IAIh
X
M

W
L
6 ^@[A<B@AA ^xI[AIFz<ZIAoCK>UO@]I<PO@A@2
g<IKCP \AE{ZD<IHZAj<@Ag<I><@Z
WL:
V

A
[

7
7
'
'

779 *

'
2 8"8
!)4'
%
""
1
+
2 2$ 3
%

%*8
00 01234578494 !849"8458822 ) 39 )%*9%9+2
'%45$9%&83

14588 82 07

83!84"8# %2%9 18 145!849"8 !849"8


07 07(07 '%45! 49"8
)%*9%9+2

83%""8
)9%9+2
83%" 83%""8
07 07,
07-07. 07/070
7 882 8 2 82 07 07 '%45
8831% -#9$9"%9%&83!823911%450198$9 31%
882
3!)4 ;<=>?<AB<CD<@EF=@GCB<CD<@EAHI<@AJKLH@LMM<CM<@ACJ9 N. 56PRR 56PQRR 6PRRR 56P 56PQRR 6P
:
6S 989"% 9450198$831%9% .OQ .O .O .OQRR .O .ORQRR
T

/.
$
R
5 8831% .#989"% 82894V%"8 T5S:P T5S:PQ PRR
PR
0 W@XAYZA=@?YXHA=[\@<XEAJ
6 ]CE@JJ>@ADGC^JC NO
5QS6RQRR
5QS6RRR 5QS6 R
U [ ^C<`MXE@EA R RQRR
R R R R R R
O .
0a 5R
P GD@AD<]A\<C @J?bH<JYA@AC`C^@AC 0 6TSQRRR
7 989"%9942V%"8 --, 0 c. Oc,c. . O0O 0O
: 8831% /#!849"8%d4e%9
US YA@Af?KL?HX\AG@<<@?g X@[?HX@ACB<CD<@E[hHMEAI<@A N_ aRRQRR aRRQRR SRRQRRR aRRQRR
aRRQRR SRRQRR
R
-O -O O -O -O O
T

R 8831% c#8 4 9 !849"8%d24e%9 R


5 CH?Y=JAE
6
U
%
0, c/- / O-/- c/- / O-/- 0-.O,
a
P >HDCJ
8831% _#989"%V%214
"289*41% %49 ,/ SR SR
U7 5QSRRQRR 5QSRRQRR UQ7RRQRR
SR SR
SR c
O. O.
7 G <^@AC NO 5QRPRQRRR R R R 5QRPRQRRR -
989"% V%214%12 %49
5QRPRQRRR 6QRRQRRR5 5QRPRQRRR 5QRPRQRRR
89*:
S .c O O. O. .Oc O O ,O/ O. O. O
-
aT
8831% 0#83%d!1145889*1
'mn N..O .O .O .O .O .O . . .O .O .
R
D $
38 i<ECAGA<WC<ICD<@M\XjZC<E@AC FD;DA@k<A\CM\CACD<@M\=l@MM

6
O O-c
5

0O/ O-c-
U 'm'2 $1' 2( .O,,,/- ..Oc0/c /O -,, /.cO /-O- - -O-/- /O ,,/ 0-O0,0 -00O/
a $%289%01 *4154e58 # 8455%341% '942d892 o o
P 8831%
Lk[FP5RT5PR6YX\CCGCJ<HXCBCpXAJq5PRTAAD< 5Q6PR:7 5Q6PR:7 5Q6PR:7 5Q6PR:7
7 ]IY 5767R5UURr@A<sH<=Yt@AkZZXGCEM UUaRa6 R UUaRa6 6UUaRa R UUaRa6
: 4 Q Q Q Q

PST GG;F:55 T5SRaG^r@<><g@@Y TTaS TTaS TTaS TTaS

R
2
'% 458455%341%2'942d89207 O O- O O- O O- O O-
5 8831% #)88945me5114 %24 9%9141%2 56UQ5SRQRRR
R 56UQ5SRQRRR 56UQ5SRQRRR R 56UQ5SRQRRR
6
, , , ,
U
G@MA@]C<<Cf DKIW?]CD

a '%45
P
u!7
: 'm'203 921 83vv7
--/ - --/- /
7ST

R
5:5 8*882 *4154e58
%45881 .,,,/- ..OcO0/c
OO
/-,, / .c
OO -O- O-
/-O-O- -O-/_O-_
R
!1dd9 38
0,. ,/.,.0,

8
2 48

7 7
'
'

77 *
8
9

'

2"8

You might also like